[PGB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 196.31%
YoY- -52.24%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 238,320 565,544 791,898 606,792 462,404 211,468 242,118 -0.26%
PBT 7,468 85,198 29,718 23,586 35,116 27,252 20,950 -15.78%
Tax -2,476 -175,050 -9,566 -10,010 -10,788 -9,942 -6,062 -13.85%
NP 4,992 -89,852 20,152 13,576 24,328 17,310 14,888 -16.63%
-
NP to SH -338 -94,624 17,028 11,248 23,550 17,316 14,840 -
-
Tax Rate 33.15% 205.46% 32.19% 42.44% 30.72% 36.48% 28.94% -
Total Cost 233,328 655,396 771,746 593,216 438,076 194,158 227,230 0.44%
-
Net Worth 58,054 228,384 290,294 285,726 240,406 21,888,888 192,470 -18.09%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 6,097 5,396 -
Div Payout % - - - - - 35.21% 36.36% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 58,054 228,384 290,294 285,726 240,406 21,888,888 192,470 -18.09%
NOSH 1,909,622 1,739,411 1,637,307 1,371,707 1,226,562 1,219,436 1,124,242 9.22%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.09% -15.89% 2.54% 2.24% 5.26% 8.19% 6.15% -
ROE -0.58% -41.43% 5.87% 3.94% 9.80% 0.08% 7.71% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.60 32.51 48.37 44.24 37.70 17.34 21.54 -8.54%
EPS -0.02 -5.44 1.04 0.82 1.92 1.42 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.48 -
NAPS 0.0307 0.1313 0.1773 0.2083 0.196 17.95 0.1712 -24.88%
Adjusted Per Share Value based on latest NOSH - 1,374,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.00 78.30 109.64 84.02 64.02 29.28 33.52 -0.26%
EPS -0.05 -13.10 2.36 1.56 3.26 2.40 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.75 -
NAPS 0.0804 0.3162 0.4019 0.3956 0.3329 30.3069 0.2665 -18.08%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.08 0.07 0.115 0.31 0.24 0.20 0.21 -
P/RPS 0.63 0.22 0.24 0.70 0.64 1.15 0.98 -7.09%
P/EPS -447.58 -1.29 11.06 37.80 12.50 14.08 15.91 -
EY -0.22 -77.71 9.04 2.65 8.00 7.10 6.29 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.29 -
P/NAPS 2.61 0.53 0.65 1.49 1.22 0.01 1.23 13.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 -
Price 0.065 0.075 0.095 0.295 0.345 0.20 0.18 -
P/RPS 0.52 0.23 0.20 0.67 0.92 1.15 0.84 -7.67%
P/EPS -363.66 -1.38 9.13 35.98 17.97 14.08 13.64 -
EY -0.27 -72.53 10.95 2.78 5.57 7.10 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.67 -
P/NAPS 2.12 0.57 0.54 1.42 1.76 0.01 1.05 12.41%

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