[PGB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 11.32%
YoY- -81.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 642,160 642,804 606,792 517,228 513,537 498,108 462,404 24.40%
PBT -36,780 28,600 23,586 12,076 12,118 36,870 35,116 -
Tax 998 -10,666 -10,010 -8,080 -8,052 -11,161 -10,788 -
NP -35,782 17,933 13,576 3,996 4,066 25,709 24,328 -
-
NP to SH -35,162 19,416 11,248 3,796 3,410 25,324 23,550 -
-
Tax Rate - 37.29% 42.44% 66.91% 66.45% 30.27% 30.72% -
Total Cost 677,942 624,870 593,216 513,232 509,471 472,398 438,076 33.68%
-
Net Worth 246,041 309,269 285,726 281,039 240,847 246,539 240,406 1.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 246,041 309,269 285,726 281,039 240,847 246,539 240,406 1.55%
NOSH 1,397,965 1,386,857 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 9.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.57% 2.79% 2.24% 0.77% 0.79% 5.16% 5.26% -
ROE -14.29% 6.28% 3.94% 1.35% 1.42% 10.27% 9.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.94 46.35 44.24 38.15 40.66 40.39 37.70 14.04%
EPS -2.52 1.40 0.82 0.28 0.27 2.05 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.223 0.2083 0.2073 0.1907 0.1999 0.196 -6.90%
Adjusted Per Share Value based on latest NOSH - 1,355,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.01 95.11 89.78 76.53 75.98 73.70 68.42 24.39%
EPS -5.20 2.87 1.66 0.56 0.50 3.75 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.364 0.4576 0.4228 0.4158 0.3564 0.3648 0.3557 1.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.285 0.31 0.315 0.375 0.32 0.24 -
P/RPS 0.34 0.61 0.70 0.83 0.92 0.79 0.64 -34.33%
P/EPS -6.16 20.36 37.80 112.50 138.89 15.58 12.50 -
EY -16.23 4.91 2.65 0.89 0.72 6.42 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.28 1.49 1.52 1.97 1.60 1.22 -19.52%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 -
Price 0.15 0.215 0.295 0.32 0.405 0.36 0.345 -
P/RPS 0.33 0.46 0.67 0.84 1.00 0.89 0.92 -49.42%
P/EPS -5.96 15.36 35.98 114.29 150.00 17.53 17.97 -
EY -16.77 6.51 2.78 0.88 0.67 5.70 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.42 1.54 2.12 1.80 1.76 -38.36%

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