[PGB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3976.74%
YoY- -1045.23%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 738,181 734,712 715,620 642,159 632,307 595,978 552,941 21.22%
PBT -28,661 -33,715 -38,481 -36,780 5,263 5,701 6,949 -
Tax 677 1,221 2,278 998 -6,867 -6,849 -6,741 -
NP -27,984 -32,494 -36,203 -35,782 -1,604 -1,148 208 -
-
NP to SH -30,062 -31,110 -35,209 -34,000 -834 -2,554 -485 1462.28%
-
Tax Rate - - - - 130.48% 120.14% 97.01% -
Total Cost 766,165 767,206 751,823 677,941 633,911 597,126 552,733 24.29%
-
Net Worth 291,091 293,515 227,630 259,767 311,433 286,412 281,039 2.36%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 291,091 293,515 227,630 259,767 311,433 286,412 281,039 2.36%
NOSH 1,664,333 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 14.63%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.79% -4.42% -5.06% -5.57% -0.25% -0.19% 0.04% -
ROE -10.33% -10.60% -15.47% -13.09% -0.27% -0.89% -0.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.35 44.38 55.05 45.09 45.28 43.34 40.79 5.73%
EPS -1.81 -1.88 -2.71 -2.39 -0.06 -0.19 -0.04 1166.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.1773 0.1751 0.1824 0.223 0.2083 0.2073 -10.70%
Adjusted Per Share Value based on latest NOSH - 1,424,164
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 109.22 108.71 105.88 95.01 93.56 88.18 81.81 21.22%
EPS -4.45 -4.60 -5.21 -5.03 -0.12 -0.38 -0.07 1488.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4307 0.4343 0.3368 0.3844 0.4608 0.4238 0.4158 2.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.10 0.115 0.135 0.155 0.285 0.31 0.315 -
P/RPS 0.23 0.26 0.25 0.34 0.63 0.72 0.77 -55.28%
P/EPS -5.54 -6.12 -4.98 -6.49 -477.24 -166.90 -880.52 -96.58%
EY -18.06 -16.34 -20.06 -15.40 -0.21 -0.60 -0.11 2889.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.77 0.85 1.28 1.49 1.52 -47.96%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 -
Price 0.105 0.095 0.115 0.15 0.215 0.295 0.32 -
P/RPS 0.24 0.21 0.21 0.33 0.47 0.68 0.78 -54.39%
P/EPS -5.81 -5.06 -4.25 -6.28 -360.03 -158.82 -894.49 -96.50%
EY -17.20 -19.78 -23.55 -15.92 -0.28 -0.63 -0.11 2793.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.66 0.82 0.96 1.42 1.54 -46.62%

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