[PGB] YoY Quarter 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
QoQ- -471.94%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 18,231 116,864 49,798 126,708 160,056 139,956 98,314 -20.11%
PBT -5,075 -22,431 -145,891 -32,351 -58,230 -15,535 6,678 -
Tax 2,345 -19,932 -1,686 -3,227 8,998 319 -1,533 -
NP -2,730 -42,363 -147,577 -35,578 -49,232 -15,216 5,145 -
-
NP to SH -2,758 -41,207 -147,157 -37,142 -48,562 -15,583 5,184 -
-
Tax Rate - - - - - - 22.96% -
Total Cost 20,961 159,227 197,375 162,286 209,288 155,172 93,169 -18.03%
-
Net Worth -204,907 19,064 45,310 256,313 259,767 239,651 230,157 -
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -204,907 19,064 45,310 256,313 259,767 239,651 230,157 -
NOSH 2,042,954 2,042,954 1,853,022 1,673,063 1,424,164 1,256,693 1,229,473 7.00%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.97% -36.25% -296.35% -28.08% -30.76% -10.87% 5.23% -
ROE 0.00% -216.15% -324.78% -14.49% -18.69% -6.50% 2.25% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.89 5.88 2.87 7.57 11.24 11.14 8.00 -25.37%
EPS -0.28 -2.08 -7.94 -2.22 -3.41 -1.24 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1003 0.0096 0.0261 0.1532 0.1824 0.1907 0.1872 -
Adjusted Per Share Value based on latest NOSH - 1,673,063
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.70 17.29 7.37 18.75 23.68 20.71 14.55 -20.11%
EPS -0.41 -6.10 -21.77 -5.50 -7.19 -2.31 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3032 0.0282 0.067 0.3792 0.3844 0.3546 0.3405 -
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 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 1.12 1.27 2.09 1.39 1.38 3.37 2.38 -9.56%
P/EPS -7.41 -3.61 -0.71 -4.73 -4.55 -30.24 45.06 -
EY -13.50 -27.67 -141.28 -21.14 -22.00 -3.31 2.22 -
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 0.85 1.97 1.01 -
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/08/20 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.02 0.07 0.065 0.085 0.15 0.405 0.20 -
P/RPS 2.24 1.19 2.27 1.12 1.33 3.64 2.50 -1.45%
P/EPS -14.81 -3.37 -0.77 -3.83 -4.40 -32.66 47.43 -
EY -6.75 -29.64 -130.41 -26.12 -22.73 -3.06 2.11 -
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 0.82 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