[PGB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -85.12%
YoY- -82.17%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 632,307 595,978 552,941 523,784 471,894 402,397 346,724 49.21%
PBT 5,263 5,701 6,949 11,466 34,331 32,319 31,333 -69.52%
Tax -6,867 -6,849 -6,741 -7,238 -9,904 -8,693 -9,134 -17.30%
NP -1,604 -1,148 208 4,228 24,427 23,626 22,199 -
-
NP to SH -834 -2,554 -485 3,597 24,177 23,288 22,262 -
-
Tax Rate 130.48% 120.14% 97.01% 63.13% 28.85% 26.90% 29.15% -
Total Cost 633,911 597,126 552,733 519,556 447,467 378,771 324,525 56.19%
-
Net Worth 311,433 286,412 281,039 239,651 248,772 244,782 234,370 20.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 311,433 286,412 281,039 239,651 248,772 244,782 234,370 20.84%
NOSH 1,396,562 1,374,999 1,355,714 1,256,693 1,244,482 1,248,888 1,227,073 8.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.25% -0.19% 0.04% 0.81% 5.18% 5.87% 6.40% -
ROE -0.27% -0.89% -0.17% 1.50% 9.72% 9.51% 9.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.28 43.34 40.79 41.68 37.92 32.22 28.26 36.88%
EPS -0.06 -0.19 -0.04 0.29 1.94 1.86 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.2083 0.2073 0.1907 0.1999 0.196 0.191 10.86%
Adjusted Per Share Value based on latest NOSH - 1,256,693
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.56 88.18 81.81 77.50 69.82 59.54 51.30 49.21%
EPS -0.12 -0.38 -0.07 0.53 3.58 3.45 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4608 0.4238 0.4158 0.3546 0.3681 0.3622 0.3468 20.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.285 0.31 0.315 0.375 0.32 0.24 0.205 -
P/RPS 0.63 0.72 0.77 0.90 0.84 0.74 0.73 -9.34%
P/EPS -477.24 -166.90 -880.52 131.01 16.47 12.87 11.30 -
EY -0.21 -0.60 -0.11 0.76 6.07 7.77 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.49 1.52 1.97 1.60 1.22 1.07 12.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 -
Price 0.215 0.295 0.32 0.405 0.36 0.345 0.265 -
P/RPS 0.47 0.68 0.78 0.97 0.95 1.07 0.94 -36.97%
P/EPS -360.03 -158.82 -894.49 141.50 18.53 18.50 14.61 -
EY -0.28 -0.63 -0.11 0.71 5.40 5.40 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.42 1.54 2.12 1.80 1.76 1.39 -21.84%

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