[PGB] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 290,667 296,127 399,172 704,833 642,160 513,537 276,929 0.80%
PBT -172,367 -17,589 -200,905 -2,781 -36,780 12,118 28,386 -
Tax 1,965 -23,153 -4,868 -11,550 998 -8,052 -8,270 -
NP -170,402 -40,742 -205,773 -14,331 -35,782 4,066 20,116 -
-
NP to SH -158,449 -41,931 -207,285 -18,643 -35,162 3,410 20,171 -
-
Tax Rate - - - - - 66.45% 29.13% -
Total Cost 461,069 336,869 604,945 719,164 677,942 509,471 256,813 10.23%
-
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 -
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -150,565 19,064 45,310 252,752 246,041 240,847 228,581 -
NOSH 2,042,954 2,042,954 1,853,022 1,649,823 1,397,965 1,262,962 1,221,055 8.95%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -58.62% -13.76% -51.55% -2.03% -5.57% 0.79% 7.26% -
ROE 0.00% -219.95% -457.48% -7.38% -14.29% 1.42% 8.82% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.23 14.91 22.99 42.72 45.94 40.66 22.68 -7.47%
EPS -7.76 -2.20 -11.53 -1.13 -2.52 0.27 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0737 0.0096 0.0261 0.1532 0.176 0.1907 0.1872 -
Adjusted Per Share Value based on latest NOSH - 1,673,063
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.25 41.00 55.27 97.59 88.91 71.10 38.34 0.81%
EPS -21.94 -5.81 -28.70 -2.58 -4.87 0.47 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2085 0.0264 0.0627 0.35 0.3407 0.3335 0.3165 -
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.01 0.075 0.06 0.105 0.155 0.375 0.19 -
P/RPS 0.07 0.50 0.26 0.25 0.34 0.92 0.84 -33.89%
P/EPS -0.13 -3.55 -0.50 -9.29 -6.16 138.89 11.50 -
EY -775.59 -28.15 -199.00 -10.76 -16.23 0.72 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.81 2.30 0.69 0.88 1.97 1.01 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.01 0.07 0.065 0.085 0.15 0.405 0.20 -
P/RPS 0.07 0.47 0.28 0.20 0.33 1.00 0.88 -34.40%
P/EPS -0.13 -3.32 -0.54 -7.52 -5.96 150.00 12.11 -
EY -775.59 -30.16 -183.70 -13.29 -16.77 0.67 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.29 2.49 0.55 0.85 2.12 1.07 -

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