[PGB] QoQ Cumulative 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- -200.77%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 349,373 282,772 186,561 704,833 578,125 395,949 202,768 43.58%
PBT -55,015 42,599 -27,209 -2,781 29,569 14,859 1,318 -
Tax -3,182 -87,525 -1,125 -11,550 -8,321 -4,783 -740 163.72%
NP -58,197 -44,926 -28,334 -14,331 21,248 10,076 578 -
-
NP to SH -60,128 -47,312 -29,208 -18,643 18,500 8,514 -260 3630.46%
-
Tax Rate - 205.46% - - 28.14% 32.19% 56.15% -
Total Cost 407,570 327,698 214,895 719,164 556,877 385,873 202,190 59.37%
-
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 -0.29% -20.72% -12.10% -7.38% 6.40% 2.93% -0.11% -
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 20.12 16.26 10.73 42.72 35.00 24.18 15.60 18.43%
EPS -3.38 -2.72 -1.68 -1.13 1.12 0.52 -0.02 2928.30%
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 51.69 41.84 27.60 104.29 85.54 58.59 30.00 43.57%
EPS -8.90 -7.00 -4.32 -2.76 2.74 1.26 -0.04 3535.89%
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 0.32 0.43 0.79 0.25 0.29 0.48 0.87 -48.57%
P/EPS -1.88 -2.57 -5.06 -9.29 8.93 22.12 -675.00 -97.99%
EY -53.29 -38.86 -19.76 -10.76 11.20 4.52 -0.15 4862.76%
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 0.27 0.46 0.70 0.20 0.30 0.39 0.74 -48.84%
P/EPS -1.59 -2.76 -4.46 -7.52 9.38 18.27 -575.00 -98.00%
EY -62.97 -36.27 -22.40 -13.29 10.67 5.47 -0.17 5002.43%
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