[PGB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 117.29%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 188,991 179,263 349,373 578,125 482,103 373,581 178,615 0.75%
PBT -32,276 4,841 -55,015 29,569 21,450 27,653 21,708 -
Tax -24,653 -3,219 -3,182 -8,321 -8,000 -8,371 -6,737 18.87%
NP -56,929 1,622 -58,197 21,248 13,450 19,282 14,971 -
-
NP to SH -45,918 -723 -60,128 18,500 14,562 18,993 14,986 -
-
Tax Rate - 66.49% - 28.14% 37.30% 30.27% 31.03% -
Total Cost 245,920 177,641 407,570 556,877 468,653 354,299 163,644 5.57%
-
Net Worth -199,800 52,514 20,901,656 288,897 309,269 246,539 219,672 -
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 3,045 -
Div Payout % - - - - - - 20.33% -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth -199,800 52,514 20,901,656 288,897 309,269 246,539 219,672 -
NOSH 2,042,954 1,909,622 1,853,020 1,651,785 1,386,857 1,233,311 1,218,373 7.13%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -30.12% 0.90% -16.66% 3.68% 2.79% 5.16% 8.38% -
ROE 0.00% -1.38% -0.29% 6.40% 4.71% 7.70% 6.82% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.25 9.39 20.12 35.00 34.76 30.29 14.66 -5.95%
EPS -1.24 -0.04 -3.38 1.12 1.05 1.54 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS -0.0978 0.0275 12.04 0.1749 0.223 0.1999 0.1803 -
Adjusted Per Share Value based on latest NOSH - 1,664,333
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.96 26.52 51.69 85.54 71.33 55.28 26.43 0.75%
EPS -6.79 -0.11 -8.90 2.74 2.15 2.81 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS -0.2956 0.0777 30.9264 0.4275 0.4576 0.3648 0.325 -
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.005 0.075 0.065 0.10 0.285 0.32 0.19 -
P/RPS 0.05 0.80 0.32 0.29 0.82 1.06 1.30 -35.22%
P/EPS -0.22 -198.09 -1.88 8.93 27.14 20.78 15.45 -
EY -449.53 -0.50 -53.29 11.20 3.68 4.81 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 0.00 2.73 0.01 0.57 1.28 1.60 1.05 -
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 03/06/20 30/11/17 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 -
Price 0.005 0.075 0.055 0.105 0.215 0.36 0.19 -
P/RPS 0.05 0.80 0.27 0.30 0.62 1.19 1.30 -35.22%
P/EPS -0.22 -198.09 -1.59 9.38 20.48 23.38 15.45 -
EY -449.53 -0.50 -62.97 10.67 4.88 4.28 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 0.00 2.73 0.00 0.60 0.96 1.80 1.05 -

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