[PGB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -113.48%
YoY- -102.18%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 642,159 632,307 595,978 552,941 523,784 471,894 402,397 36.44%
PBT -36,780 5,263 5,701 6,949 11,466 34,331 32,319 -
Tax 998 -6,867 -6,849 -6,741 -7,238 -9,904 -8,693 -
NP -35,782 -1,604 -1,148 208 4,228 24,427 23,626 -
-
NP to SH -34,000 -834 -2,554 -485 3,597 24,177 23,288 -
-
Tax Rate - 130.48% 120.14% 97.01% 63.13% 28.85% 26.90% -
Total Cost 677,941 633,911 597,126 552,733 519,556 447,467 378,771 47.25%
-
Net Worth 259,767 311,433 286,412 281,039 239,651 248,772 244,782 4.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 259,767 311,433 286,412 281,039 239,651 248,772 244,782 4.02%
NOSH 1,424,164 1,396,562 1,374,999 1,355,714 1,256,693 1,244,482 1,248,888 9.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.57% -0.25% -0.19% 0.04% 0.81% 5.18% 5.87% -
ROE -13.09% -0.27% -0.89% -0.17% 1.50% 9.72% 9.51% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.09 45.28 43.34 40.79 41.68 37.92 32.22 25.03%
EPS -2.39 -0.06 -0.19 -0.04 0.29 1.94 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.223 0.2083 0.2073 0.1907 0.1999 0.196 -4.66%
Adjusted Per Share Value based on latest NOSH - 1,355,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.01 93.56 88.18 81.81 77.50 69.82 59.54 36.43%
EPS -5.03 -0.12 -0.38 -0.07 0.53 3.58 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3844 0.4608 0.4238 0.4158 0.3546 0.3681 0.3622 4.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.285 0.31 0.315 0.375 0.32 0.24 -
P/RPS 0.34 0.63 0.72 0.77 0.90 0.84 0.74 -40.37%
P/EPS -6.49 -477.24 -166.90 -880.52 131.01 16.47 12.87 -
EY -15.40 -0.21 -0.60 -0.11 0.76 6.07 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.28 1.49 1.52 1.97 1.60 1.22 -21.35%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 -
Price 0.15 0.215 0.295 0.32 0.405 0.36 0.345 -
P/RPS 0.33 0.47 0.68 0.78 0.97 0.95 1.07 -54.25%
P/EPS -6.28 -360.03 -158.82 -894.49 141.50 18.53 18.50 -
EY -15.92 -0.28 -0.63 -0.11 0.71 5.40 5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.42 1.54 2.12 1.80 1.76 -39.81%

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