[PGB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.23%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 746,244 811,072 517,228 400,600 121,420 202,584 141,680 31.87%
PBT -108,836 5,272 12,076 30,144 18,356 14,920 13,436 -
Tax -4,500 -2,960 -8,080 -10,068 -6,612 -4,160 -3,992 2.01%
NP -113,336 2,312 3,996 20,076 11,744 10,760 9,444 -
-
NP to SH -116,832 -1,040 3,796 20,124 11,756 10,752 9,444 -
-
Tax Rate - 56.15% 66.91% 33.40% 36.02% 27.88% 29.71% -
Total Cost 859,580 808,760 513,232 380,524 109,676 191,824 132,236 36.57%
-
Net Worth 241,313 227,630 281,039 234,370 214,424 183,456 14,823,707 -49.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,313 227,630 281,039 234,370 214,424 183,456 14,823,707 -49.62%
NOSH 1,738,571 1,300,000 1,355,714 1,227,073 1,224,583 1,120,000 843,214 12.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -15.19% 0.29% 0.77% 5.01% 9.67% 5.31% 6.67% -
ROE -48.41% -0.46% 1.35% 8.59% 5.48% 5.86% 0.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.92 62.39 38.15 32.65 9.92 18.09 16.80 16.90%
EPS -6.72 -0.08 0.28 1.64 0.96 0.96 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1751 0.2073 0.191 0.1751 0.1638 17.58 -55.34%
Adjusted Per Share Value based on latest NOSH - 1,227,073
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.42 120.01 76.53 59.27 17.97 29.97 20.96 31.87%
EPS -17.29 -0.15 0.56 2.98 1.74 1.59 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3571 0.3368 0.4158 0.3468 0.3173 0.2714 21.9334 -49.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.085 0.135 0.315 0.205 0.19 0.23 0.26 -
P/RPS 0.20 0.22 0.83 0.63 1.92 1.27 1.55 -28.89%
P/EPS -1.26 -168.75 112.50 12.50 19.79 23.96 23.21 -
EY -79.06 -0.59 0.89 8.00 5.05 4.17 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 1.52 1.07 1.09 1.40 0.01 98.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 28/05/14 20/05/13 31/05/12 19/05/11 21/05/10 -
Price 0.075 0.115 0.32 0.265 0.20 0.23 0.25 -
P/RPS 0.17 0.18 0.84 0.81 2.02 1.27 1.49 -30.33%
P/EPS -1.12 -143.75 114.29 16.16 20.83 23.96 22.32 -
EY -89.60 -0.70 0.88 6.19 4.80 4.17 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 1.54 1.39 1.14 1.40 0.01 94.29%

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