[PGB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -426.6%
YoY- -110.97%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 715,620 642,159 632,307 595,978 552,941 523,784 471,894 32.02%
PBT -38,481 -36,780 5,263 5,701 6,949 11,466 34,331 -
Tax 2,278 998 -6,867 -6,849 -6,741 -7,238 -9,904 -
NP -36,203 -35,782 -1,604 -1,148 208 4,228 24,427 -
-
NP to SH -35,209 -34,000 -834 -2,554 -485 3,597 24,177 -
-
Tax Rate - - 130.48% 120.14% 97.01% 63.13% 28.85% -
Total Cost 751,823 677,941 633,911 597,126 552,733 519,556 447,467 41.37%
-
Net Worth 227,630 259,767 311,433 286,412 281,039 239,651 248,772 -5.75%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 227,630 259,767 311,433 286,412 281,039 239,651 248,772 -5.75%
NOSH 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 1,256,693 1,244,482 2.95%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -5.06% -5.57% -0.25% -0.19% 0.04% 0.81% 5.18% -
ROE -15.47% -13.09% -0.27% -0.89% -0.17% 1.50% 9.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.05 45.09 45.28 43.34 40.79 41.68 37.92 28.24%
EPS -2.71 -2.39 -0.06 -0.19 -0.04 0.29 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1751 0.1824 0.223 0.2083 0.2073 0.1907 0.1999 -8.45%
Adjusted Per Share Value based on latest NOSH - 1,374,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 105.88 95.01 93.56 88.18 81.81 77.50 69.82 32.02%
EPS -5.21 -5.03 -0.12 -0.38 -0.07 0.53 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3368 0.3844 0.4608 0.4238 0.4158 0.3546 0.3681 -5.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.135 0.155 0.285 0.31 0.315 0.375 0.32 -
P/RPS 0.25 0.34 0.63 0.72 0.77 0.90 0.84 -55.45%
P/EPS -4.98 -6.49 -477.24 -166.90 -880.52 131.01 16.47 -
EY -20.06 -15.40 -0.21 -0.60 -0.11 0.76 6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 1.28 1.49 1.52 1.97 1.60 -38.61%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 -
Price 0.115 0.15 0.215 0.295 0.32 0.405 0.36 -
P/RPS 0.21 0.33 0.47 0.68 0.78 0.97 0.95 -63.47%
P/EPS -4.25 -6.28 -360.03 -158.82 -894.49 141.50 18.53 -
EY -23.55 -15.92 -0.28 -0.63 -0.11 0.71 5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.96 1.42 1.54 2.12 1.80 -48.80%

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