[PGB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5699.59%
YoY- 79.77%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 232,922 170,818 90,415 296,127 179,263 119,160 57,372 154.27%
PBT -45,199 -11,401 4,621 -17,589 4,841 3,734 2,019 -
Tax 736 -2,928 -2,565 -23,153 -3,219 -1,238 -150 -
NP -44,463 -14,329 2,056 -40,742 1,622 2,496 1,869 -
-
NP to SH -40,890 -16,769 -760 -41,931 -723 -169 581 -
-
Tax Rate - - 55.51% - 66.49% 33.15% 7.43% -
Total Cost 277,385 185,147 88,359 336,869 177,641 116,664 55,503 192.02%
-
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 1,909,622 1,909,622 1,936,666 3.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -19.09% -8.39% 2.27% -13.76% 0.90% 2.09% 3.26% -
ROE 0.00% 0.00% -4.96% -219.95% -1.38% -0.29% 0.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.39 8.36 4.43 14.91 9.39 6.30 2.96 145.35%
EPS -2.00 -0.82 -0.04 -2.20 -0.04 -0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0153 -0.0013 0.0075 0.0096 0.0275 0.0307 2.60 -
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.25 23.65 12.52 41.00 24.82 16.50 7.94 154.35%
EPS -5.66 -2.32 -0.11 -5.81 -0.10 -0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0433 -0.0037 0.0212 0.0264 0.0727 0.0804 6.9718 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.025 0.035 0.03 0.075 0.075 0.08 0.09 -
P/RPS 0.22 0.42 0.68 0.50 0.80 1.27 3.04 -82.60%
P/EPS -1.25 -4.26 -80.64 -3.55 -198.09 -895.16 300.00 -
EY -79.98 -23.45 -1.24 -28.15 -0.50 -0.11 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 7.81 2.73 2.61 0.03 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 19/05/17 -
Price 0.02 0.03 0.03 0.07 0.075 0.065 0.085 -
P/RPS 0.18 0.36 0.68 0.47 0.80 1.03 2.87 -84.18%
P/EPS -1.00 -3.65 -80.64 -3.32 -198.09 -727.32 283.33 -
EY -99.98 -27.36 -1.24 -30.16 -0.50 -0.14 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 7.29 2.73 2.12 0.03 -

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