[PGB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 97.04%
YoY- -127.4%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 704,833 770,833 791,898 811,072 642,160 642,804 606,792 10.47%
PBT -2,781 39,425 29,718 5,272 -36,780 28,600 23,586 -
Tax -11,550 -11,094 -9,566 -2,960 998 -10,666 -10,010 9.98%
NP -14,331 28,330 20,152 2,312 -35,782 17,933 13,576 -
-
NP to SH -18,643 24,666 17,028 -1,040 -35,162 19,416 11,248 -
-
Tax Rate - 28.14% 32.19% 56.15% - 37.29% 42.44% -
Total Cost 719,164 742,502 771,746 808,760 677,942 624,870 593,216 13.65%
-
Net Worth 252,752 288,897 290,294 227,630 246,041 309,269 285,726 -7.82%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 252,752 288,897 290,294 227,630 246,041 309,269 285,726 -7.82%
NOSH 1,649,823 1,651,785 1,637,307 1,300,000 1,397,965 1,386,857 1,371,707 13.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.03% 3.68% 2.54% 0.29% -5.57% 2.79% 2.24% -
ROE -7.38% 8.54% 5.87% -0.46% -14.29% 6.28% 3.94% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.72 46.67 48.37 62.39 45.94 46.35 44.24 -2.29%
EPS -1.13 1.49 1.04 -0.08 -2.52 1.40 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1749 0.1773 0.1751 0.176 0.223 0.2083 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,300,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 104.29 114.05 117.17 120.01 95.01 95.11 89.78 10.47%
EPS -2.76 3.65 2.52 -0.15 -5.20 2.87 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.4275 0.4295 0.3368 0.364 0.4576 0.4228 -7.83%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.105 0.10 0.115 0.135 0.155 0.285 0.31 -
P/RPS 0.25 0.21 0.24 0.22 0.34 0.61 0.70 -49.56%
P/EPS -9.29 6.70 11.06 -168.75 -6.16 20.36 37.80 -
EY -10.76 14.93 9.04 -0.59 -16.23 4.91 2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.65 0.77 0.88 1.28 1.49 -40.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.085 0.105 0.095 0.115 0.15 0.215 0.295 -
P/RPS 0.20 0.22 0.20 0.18 0.33 0.46 0.67 -55.23%
P/EPS -7.52 7.03 9.13 -143.75 -5.96 15.36 35.98 -
EY -13.29 14.22 10.95 -0.70 -16.77 6.51 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.54 0.66 0.85 0.96 1.42 -46.77%

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