[PGB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -244.74%
YoY- -1011.87%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 179,263 119,160 57,372 399,172 349,373 282,772 186,561 -2.62%
PBT 4,841 3,734 2,019 -200,905 -55,015 42,599 -27,209 -
Tax -3,219 -1,238 -150 -4,868 -3,182 -87,525 -1,125 101.41%
NP 1,622 2,496 1,869 -205,773 -58,197 -44,926 -28,334 -
-
NP to SH -723 -169 581 -207,285 -60,128 -47,312 -29,208 -91.48%
-
Tax Rate 66.49% 33.15% 7.43% - - 205.46% - -
Total Cost 177,641 116,664 55,503 604,945 407,570 327,698 214,895 -11.90%
-
Net Worth 52,514 58,054 5,035,333 45,310 20,901,656 228,384 241,313 -63.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 52,514 58,054 5,035,333 45,310 20,901,656 228,384 241,313 -63.78%
NOSH 1,909,622 1,909,622 1,936,666 1,853,022 1,853,020 1,739,411 1,738,571 6.44%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.90% 2.09% 3.26% -51.55% -16.66% -15.89% -15.19% -
ROE -1.38% -0.29% 0.01% -457.48% -0.29% -20.72% -12.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.39 6.30 2.96 22.99 20.12 16.26 10.73 -8.50%
EPS -0.04 -0.01 0.03 -11.53 -3.38 -2.72 -1.68 -91.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0307 2.60 0.0261 12.04 0.1313 0.1388 -65.98%
Adjusted Per Share Value based on latest NOSH - 1,853,022
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.52 17.63 8.49 59.06 51.69 41.84 27.60 -2.62%
EPS -0.11 -0.03 0.09 -30.67 -8.90 -7.00 -4.32 -91.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.0859 7.4503 0.067 30.9264 0.3379 0.3571 -63.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.075 0.08 0.09 0.06 0.065 0.07 0.085 -
P/RPS 0.80 1.27 3.04 0.26 0.32 0.43 0.79 0.84%
P/EPS -198.09 -895.16 300.00 -0.50 -1.88 -2.57 -5.06 1050.37%
EY -0.50 -0.11 0.33 -199.00 -53.29 -38.86 -19.76 -91.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.61 0.03 2.30 0.01 0.53 0.61 171.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 19/05/17 28/02/17 29/11/16 26/08/16 27/05/16 -
Price 0.075 0.065 0.085 0.065 0.055 0.075 0.075 -
P/RPS 0.80 1.03 2.87 0.28 0.27 0.46 0.70 9.30%
P/EPS -198.09 -727.32 283.33 -0.54 -1.59 -2.76 -4.46 1151.26%
EY -0.50 -0.14 0.35 -183.70 -62.97 -36.27 -22.40 -92.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.12 0.03 2.49 0.00 0.57 0.54 194.27%

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