[PGB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 11.55%
YoY- -111.23%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 329,171 296,128 228,792 235,290 269,982 399,171 490,085 -23.32%
PBT -14,990 -17,592 -136,815 -150,335 -171,678 -200,906 -87,117 -69.09%
Tax -25,565 -23,150 -3,974 -2,849 -3,892 -4,867 -6,518 148.91%
NP -40,555 -40,742 -140,789 -153,184 -175,570 -205,773 -93,635 -42.78%
-
NP to SH -43,273 -41,932 -144,740 -157,000 -177,496 -207,285 -97,130 -41.69%
-
Tax Rate - - - - - - - -
Total Cost 369,726 336,870 369,581 388,474 445,552 604,944 583,720 -26.26%
-
Net Worth 15,322 19,064 52,514 58,054 5,035,333 45,310 20,901,656 -99.19%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 15,322 19,064 52,514 58,054 5,035,333 45,310 20,901,656 -99.19%
NOSH 2,042,954 2,042,954 1,909,616 1,909,622 1,936,666 1,736,018 1,736,018 11.47%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -12.32% -13.76% -61.54% -65.10% -65.03% -51.55% -19.11% -
ROE -282.42% -219.95% -275.62% -270.44% -3.53% -457.48% -0.46% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.11 14.91 11.98 12.44 13.94 22.99 28.23 -31.22%
EPS -2.12 -2.11 -7.58 -8.30 -9.17 -11.94 -5.59 -47.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0096 0.0275 0.0307 2.60 0.0261 12.04 -99.27%
Adjusted Per Share Value based on latest NOSH - 1,909,622
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.70 43.82 33.85 34.81 39.95 59.06 72.51 -23.32%
EPS -6.40 -6.20 -21.42 -23.23 -26.26 -30.67 -14.37 -41.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0282 0.0777 0.0859 7.4503 0.067 30.9264 -99.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.03 0.075 0.075 0.08 0.09 0.06 0.065 -
P/RPS 0.19 0.50 0.63 0.64 0.65 0.26 0.23 -11.96%
P/EPS -1.42 -3.55 -0.99 -0.96 -0.98 -0.50 -1.16 14.44%
EY -70.61 -28.15 -101.06 -103.78 -101.83 -199.00 -86.08 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 7.81 2.73 2.61 0.03 2.30 0.01 5348.69%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 24/08/17 19/05/17 28/02/17 29/11/16 -
Price 0.03 0.07 0.075 0.065 0.085 0.065 0.055 -
P/RPS 0.19 0.47 0.63 0.52 0.61 0.28 0.19 0.00%
P/EPS -1.42 -3.32 -0.99 -0.78 -0.93 -0.54 -0.98 28.07%
EY -70.61 -30.16 -101.06 -127.73 -107.82 -183.70 -101.73 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 7.29 2.73 2.12 0.03 2.49 0.00 -

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