[PGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -175.58%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 465,830 565,544 746,244 704,833 770,833 791,898 811,072 -30.83%
PBT -73,353 85,198 -108,836 -2,781 39,425 29,718 5,272 -
Tax -4,242 -175,050 -4,500 -11,550 -11,094 -9,566 -2,960 27.02%
NP -77,596 -89,852 -113,336 -14,331 28,330 20,152 2,312 -
-
NP to SH -80,170 -94,624 -116,832 -18,643 24,666 17,028 -1,040 1697.00%
-
Tax Rate - 205.46% - - 28.14% 32.19% 56.15% -
Total Cost 543,426 655,396 859,580 719,164 742,502 771,746 808,760 -23.22%
-
Net Worth 20,901,656 228,384 241,313 252,752 288,897 290,294 227,630 1918.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 20,901,656 228,384 241,313 252,752 288,897 290,294 227,630 1918.63%
NOSH 1,853,020 1,739,411 1,738,571 1,649,823 1,651,785 1,637,307 1,300,000 26.57%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -16.66% -15.89% -15.19% -2.03% 3.68% 2.54% 0.29% -
ROE -0.38% -41.43% -48.41% -7.38% 8.54% 5.87% -0.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.83 32.51 42.92 42.72 46.67 48.37 62.39 -42.93%
EPS -4.51 -5.44 -6.72 -1.13 1.49 1.04 -0.08 1359.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.04 0.1313 0.1388 0.1532 0.1749 0.1773 0.1751 1565.50%
Adjusted Per Share Value based on latest NOSH - 1,673,063
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.92 83.68 110.42 104.29 114.05 117.17 120.01 -30.83%
EPS -11.86 -14.00 -17.29 -2.76 3.65 2.52 -0.15 1727.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.9264 0.3379 0.3571 0.374 0.4275 0.4295 0.3368 1918.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.065 0.07 0.085 0.105 0.10 0.115 0.135 -
P/RPS 0.24 0.22 0.20 0.25 0.21 0.24 0.22 5.95%
P/EPS -1.41 -1.29 -1.26 -9.29 6.70 11.06 -168.75 -95.84%
EY -71.05 -77.71 -79.06 -10.76 14.93 9.04 -0.59 2317.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.53 0.61 0.69 0.57 0.65 0.77 -94.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 -
Price 0.055 0.075 0.075 0.085 0.105 0.095 0.115 -
P/RPS 0.20 0.23 0.17 0.20 0.22 0.20 0.18 7.25%
P/EPS -1.19 -1.38 -1.12 -7.52 7.03 9.13 -143.75 -95.87%
EY -83.97 -72.53 -89.60 -13.29 14.22 10.95 -0.70 2311.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.54 0.55 0.60 0.54 0.66 -

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