[PGB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 67.35%
YoY- -103.45%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 734,712 715,620 642,159 632,307 595,978 552,941 523,784 25.38%
PBT -33,715 -38,481 -36,780 5,263 5,701 6,949 11,466 -
Tax 1,221 2,278 998 -6,867 -6,849 -6,741 -7,238 -
NP -32,494 -36,203 -35,782 -1,604 -1,148 208 4,228 -
-
NP to SH -31,110 -35,209 -34,000 -834 -2,554 -485 3,597 -
-
Tax Rate - - - 130.48% 120.14% 97.01% 63.13% -
Total Cost 767,206 751,823 677,941 633,911 597,126 552,733 519,556 29.76%
-
Net Worth 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
NOSH 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 1,256,693 20.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.42% -5.06% -5.57% -0.25% -0.19% 0.04% 0.81% -
ROE -10.60% -15.47% -13.09% -0.27% -0.89% -0.17% 1.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.38 55.05 45.09 45.28 43.34 40.79 41.68 4.28%
EPS -1.88 -2.71 -2.39 -0.06 -0.19 -0.04 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1751 0.1824 0.223 0.2083 0.2073 0.1907 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,396,562
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 101.73 99.08 88.91 87.55 82.52 76.56 72.52 25.39%
EPS -4.31 -4.87 -4.71 -0.12 -0.35 -0.07 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3152 0.3597 0.4312 0.3966 0.3891 0.3318 14.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.135 0.155 0.285 0.31 0.315 0.375 -
P/RPS 0.26 0.25 0.34 0.63 0.72 0.77 0.90 -56.39%
P/EPS -6.12 -4.98 -6.49 -477.24 -166.90 -880.52 131.01 -
EY -16.34 -20.06 -15.40 -0.21 -0.60 -0.11 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.85 1.28 1.49 1.52 1.97 -52.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.095 0.115 0.15 0.215 0.295 0.32 0.405 -
P/RPS 0.21 0.21 0.33 0.47 0.68 0.78 0.97 -64.04%
P/EPS -5.06 -4.25 -6.28 -360.03 -158.82 -894.49 141.50 -
EY -19.78 -23.55 -15.92 -0.28 -0.63 -0.11 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.82 0.96 1.42 1.54 2.12 -59.91%

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