[PGB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -281.1%
YoY- -1131.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 770,833 791,898 811,072 642,160 642,804 606,792 517,228 30.44%
PBT 39,425 29,718 5,272 -36,780 28,600 23,586 12,076 119.91%
Tax -11,094 -9,566 -2,960 998 -10,666 -10,010 -8,080 23.50%
NP 28,330 20,152 2,312 -35,782 17,933 13,576 3,996 268.60%
-
NP to SH 24,666 17,028 -1,040 -35,162 19,416 11,248 3,796 247.81%
-
Tax Rate 28.14% 32.19% 56.15% - 37.29% 42.44% 66.91% -
Total Cost 742,502 771,746 808,760 677,942 624,870 593,216 513,232 27.88%
-
Net Worth 288,897 290,294 227,630 246,041 309,269 285,726 281,039 1.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 288,897 290,294 227,630 246,041 309,269 285,726 281,039 1.85%
NOSH 1,651,785 1,637,307 1,300,000 1,397,965 1,386,857 1,371,707 1,355,714 14.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.68% 2.54% 0.29% -5.57% 2.79% 2.24% 0.77% -
ROE 8.54% 5.87% -0.46% -14.29% 6.28% 3.94% 1.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.67 48.37 62.39 45.94 46.35 44.24 38.15 14.36%
EPS 1.49 1.04 -0.08 -2.52 1.40 0.82 0.28 204.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.1773 0.1751 0.176 0.223 0.2083 0.2073 -10.70%
Adjusted Per Share Value based on latest NOSH - 1,424,164
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 114.05 117.17 120.01 95.01 95.11 89.78 76.53 30.43%
EPS 3.65 2.52 -0.15 -5.20 2.87 1.66 0.56 248.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.4295 0.3368 0.364 0.4576 0.4228 0.4158 1.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.10 0.115 0.135 0.155 0.285 0.31 0.315 -
P/RPS 0.21 0.24 0.22 0.34 0.61 0.70 0.83 -59.96%
P/EPS 6.70 11.06 -168.75 -6.16 20.36 37.80 112.50 -84.72%
EY 14.93 9.04 -0.59 -16.23 4.91 2.65 0.89 554.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.77 0.88 1.28 1.49 1.52 -47.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 -
Price 0.105 0.095 0.115 0.15 0.215 0.295 0.32 -
P/RPS 0.22 0.20 0.18 0.33 0.46 0.67 0.84 -59.03%
P/EPS 7.03 9.13 -143.75 -5.96 15.36 35.98 114.29 -84.39%
EY 14.22 10.95 -0.70 -16.77 6.51 2.78 0.88 538.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.66 0.85 0.96 1.42 1.54 -46.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment