[PGB] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3976.74%
YoY- -1045.23%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 296,128 399,171 718,837 642,159 523,784 276,929 281,746 0.83%
PBT -17,592 -200,906 -2,533 -36,780 11,466 28,386 23,760 -
Tax -23,150 -4,867 -11,658 998 -7,238 -8,270 -6,317 24.14%
NP -40,742 -205,773 -14,191 -35,782 4,228 20,116 17,443 -
-
NP to SH -41,932 -207,285 -18,502 -34,000 3,597 20,170 17,382 -
-
Tax Rate - - - - 63.13% 29.13% 26.59% -
Total Cost 336,870 604,944 733,028 677,941 519,556 256,813 264,303 4.12%
-
Net Worth 19,064 45,310 256,313 259,767 239,651 230,157 211,530 -33.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 5,575 -
Div Payout % - - - - - - 32.08% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 19,064 45,310 256,313 259,767 239,651 230,157 211,530 -33.01%
NOSH 2,042,954 1,736,018 1,673,063 1,424,164 1,256,693 1,229,473 1,204,615 9.19%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -13.76% -51.55% -1.97% -5.57% 0.81% 7.26% 6.19% -
ROE -219.95% -457.48% -7.22% -13.09% 1.50% 8.76% 8.22% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.91 22.99 42.97 45.09 41.68 22.52 23.39 -7.22%
EPS -2.11 -11.94 -1.11 -2.39 0.29 1.64 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.0096 0.0261 0.1532 0.1824 0.1907 0.1872 0.1756 -38.36%
Adjusted Per Share Value based on latest NOSH - 1,424,164
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 43.82 59.06 106.36 95.01 77.50 40.97 41.69 0.83%
EPS -6.20 -30.67 -2.74 -5.03 0.53 2.98 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.0282 0.067 0.3792 0.3844 0.3546 0.3405 0.313 -33.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.075 0.06 0.105 0.155 0.375 0.19 0.19 -
P/RPS 0.50 0.26 0.24 0.34 0.90 0.84 0.81 -7.71%
P/EPS -3.55 -0.50 -9.49 -6.49 131.01 11.58 13.17 -
EY -28.15 -199.00 -10.53 -15.40 0.76 8.63 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 7.81 2.30 0.69 0.85 1.97 1.01 1.08 39.01%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.07 0.065 0.085 0.15 0.405 0.20 0.20 -
P/RPS 0.47 0.28 0.20 0.33 0.97 0.89 0.86 -9.57%
P/EPS -3.32 -0.54 -7.69 -6.28 141.50 12.19 13.86 -
EY -30.16 -183.70 -13.01 -15.92 0.71 8.20 7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 7.29 2.49 0.55 0.82 2.12 1.07 1.14 36.20%

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