[PGB] YoY TTM 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- 10.37%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 702,630 715,620 552,941 346,724 261,455 189,449 186,142 24.75%
PBT -31,060 -38,481 6,949 31,333 24,619 23,104 19,321 -
Tax -12,043 2,278 -6,741 -9,134 -6,930 -5,809 -6,464 10.91%
NP -43,103 -36,203 208 22,199 17,689 17,295 12,857 -
-
NP to SH -47,450 -35,209 -485 22,262 17,633 17,243 12,743 -
-
Tax Rate - - 97.01% 29.15% 28.15% 25.14% 33.46% -
Total Cost 745,733 751,823 552,733 324,525 243,766 172,154 173,285 27.50%
-
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 - - - - 5,575 6,096 2,440 -
Div Payout % - - - - 31.62% 35.36% 19.15% -
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 -6.13% -5.06% 0.04% 6.40% 6.77% 9.13% 6.91% -
ROE -19.66% -15.47% -0.17% 9.50% 8.22% 9.40% 0.09% -
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 40.41 55.05 40.79 28.26 21.35 16.92 22.08 10.58%
EPS -2.73 -2.71 -0.04 1.81 1.44 1.54 1.51 -
DPS 0.00 0.00 0.00 0.00 0.46 0.54 0.29 -
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 103.96 105.88 81.81 51.30 38.69 28.03 27.54 24.75%
EPS -7.02 -5.21 -0.07 3.29 2.61 2.55 1.89 -
DPS 0.00 0.00 0.00 0.00 0.82 0.90 0.36 -
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 0.21 0.25 0.77 0.73 0.89 1.36 1.18 -24.98%
P/EPS -3.11 -4.98 -880.52 11.30 13.20 14.94 17.20 -
EY -32.11 -20.06 -0.11 8.85 7.58 6.69 5.81 -
DY 0.00 0.00 0.00 0.00 2.40 2.37 1.11 -
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 0.19 0.21 0.78 0.94 0.94 1.36 1.13 -25.68%
P/EPS -2.75 -4.25 -894.49 14.61 13.89 14.94 16.54 -
EY -36.39 -23.55 -0.11 6.85 7.20 6.69 6.04 -
DY 0.00 0.00 0.00 0.00 2.28 2.37 1.16 -
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