[PGB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3.56%
YoY- -7159.59%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 718,837 738,181 734,712 715,620 642,159 632,307 595,978 13.27%
PBT -2,533 -28,661 -33,715 -38,481 -36,780 5,263 5,701 -
Tax -11,658 677 1,221 2,278 998 -6,867 -6,849 42.42%
NP -14,191 -27,984 -32,494 -36,203 -35,782 -1,604 -1,148 432.17%
-
NP to SH -18,502 -30,062 -31,110 -35,209 -34,000 -834 -2,554 273.04%
-
Tax Rate - - - - - 130.48% 120.14% -
Total Cost 733,028 766,165 767,206 751,823 677,941 633,911 597,126 14.60%
-
Net Worth 256,313 291,091 293,515 227,630 259,767 311,433 286,412 -7.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 256,313 291,091 293,515 227,630 259,767 311,433 286,412 -7.11%
NOSH 1,673,063 1,664,333 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 13.93%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.97% -3.79% -4.42% -5.06% -5.57% -0.25% -0.19% -
ROE -7.22% -10.33% -10.60% -15.47% -13.09% -0.27% -0.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 42.97 44.35 44.38 55.05 45.09 45.28 43.34 -0.56%
EPS -1.11 -1.81 -1.88 -2.71 -2.39 -0.06 -0.19 223.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1749 0.1773 0.1751 0.1824 0.223 0.2083 -18.47%
Adjusted Per Share Value based on latest NOSH - 1,300,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 99.53 102.21 101.73 99.08 88.91 87.55 82.52 13.27%
EPS -2.56 -4.16 -4.31 -4.87 -4.71 -0.12 -0.35 275.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3549 0.403 0.4064 0.3152 0.3597 0.4312 0.3966 -7.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.105 0.10 0.115 0.135 0.155 0.285 0.31 -
P/RPS 0.24 0.23 0.26 0.25 0.34 0.63 0.72 -51.82%
P/EPS -9.49 -5.54 -6.12 -4.98 -6.49 -477.24 -166.90 -85.13%
EY -10.53 -18.06 -16.34 -20.06 -15.40 -0.21 -0.60 571.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.65 0.77 0.85 1.28 1.49 -40.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 -
Price 0.085 0.105 0.095 0.115 0.15 0.215 0.295 -
P/RPS 0.20 0.24 0.21 0.21 0.33 0.47 0.68 -55.67%
P/EPS -7.69 -5.81 -5.06 -4.25 -6.28 -360.03 -158.82 -86.64%
EY -13.01 -17.20 -19.78 -23.55 -15.92 -0.28 -0.63 648.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.54 0.66 0.82 0.96 1.42 -46.77%

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