[PGB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 11.64%
YoY- -1118.09%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 702,630 718,837 738,181 734,712 715,620 642,159 632,307 7.27%
PBT -31,060 -2,533 -28,661 -33,715 -38,481 -36,780 5,263 -
Tax -12,043 -11,658 677 1,221 2,278 998 -6,867 45.37%
NP -43,103 -14,191 -27,984 -32,494 -36,203 -35,782 -1,604 795.36%
-
NP to SH -47,450 -18,502 -30,062 -31,110 -35,209 -34,000 -834 1375.63%
-
Tax Rate - - - - - - 130.48% -
Total Cost 745,733 733,028 766,165 767,206 751,823 677,941 633,911 11.42%
-
Net Worth 241,313 256,313 291,091 293,515 227,630 259,767 311,433 -15.62%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,313 256,313 291,091 293,515 227,630 259,767 311,433 -15.62%
NOSH 1,738,571 1,673,063 1,664,333 1,655,471 1,300,000 1,424,164 1,396,562 15.70%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.13% -1.97% -3.79% -4.42% -5.06% -5.57% -0.25% -
ROE -19.66% -7.22% -10.33% -10.60% -15.47% -13.09% -0.27% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.41 42.97 44.35 44.38 55.05 45.09 45.28 -7.29%
EPS -2.73 -1.11 -1.81 -1.88 -2.71 -2.39 -0.06 1171.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1532 0.1749 0.1773 0.1751 0.1824 0.223 -27.07%
Adjusted Per Share Value based on latest NOSH - 1,655,471
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 103.96 106.36 109.22 108.71 105.88 95.01 93.56 7.27%
EPS -7.02 -2.74 -4.45 -4.60 -5.21 -5.03 -0.12 1403.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3571 0.3792 0.4307 0.4343 0.3368 0.3844 0.4608 -15.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.085 0.105 0.10 0.115 0.135 0.155 0.285 -
P/RPS 0.21 0.24 0.23 0.26 0.25 0.34 0.63 -51.89%
P/EPS -3.11 -9.49 -5.54 -6.12 -4.98 -6.49 -477.24 -96.50%
EY -32.11 -10.53 -18.06 -16.34 -20.06 -15.40 -0.21 2750.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.57 0.65 0.77 0.85 1.28 -38.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 -
Price 0.075 0.085 0.105 0.095 0.115 0.15 0.215 -
P/RPS 0.19 0.20 0.24 0.21 0.21 0.33 0.47 -45.29%
P/EPS -2.75 -7.69 -5.81 -5.06 -4.25 -6.28 -360.03 -96.10%
EY -36.39 -13.01 -17.20 -19.78 -23.55 -15.92 -0.28 2458.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.54 0.66 0.82 0.96 -31.83%

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