[PGB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -113.48%
YoY- -102.18%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 269,982 702,630 715,620 552,941 346,724 261,455 189,449 6.07%
PBT -171,678 -31,060 -38,481 6,949 31,333 24,619 23,104 -
Tax -3,892 -12,043 2,278 -6,741 -9,134 -6,930 -5,809 -6.45%
NP -175,570 -43,103 -36,203 208 22,199 17,689 17,295 -
-
NP to SH -177,496 -47,450 -35,209 -485 22,262 17,633 17,243 -
-
Tax Rate - - - 97.01% 29.15% 28.15% 25.14% -
Total Cost 445,552 745,733 751,823 552,733 324,525 243,766 172,154 17.15%
-
Net Worth 5,035,333 241,313 227,630 281,039 234,370 214,424 183,456 73.59%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - 5,575 6,096 -
Div Payout % - - - - - 31.62% 35.36% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 5,035,333 241,313 227,630 281,039 234,370 214,424 183,456 73.59%
NOSH 1,936,666 1,738,571 1,300,000 1,355,714 1,227,073 1,224,583 1,120,000 9.54%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -65.03% -6.13% -5.06% 0.04% 6.40% 6.77% 9.13% -
ROE -3.53% -19.66% -15.47% -0.17% 9.50% 8.22% 9.40% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.94 40.41 55.05 40.79 28.26 21.35 16.92 -3.17%
EPS -9.17 -2.73 -2.71 -0.04 1.81 1.44 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.54 -
NAPS 2.60 0.1388 0.1751 0.2073 0.191 0.1751 0.1638 58.46%
Adjusted Per Share Value based on latest NOSH - 1,355,714
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.95 103.96 105.88 81.81 51.30 38.69 28.03 6.07%
EPS -26.26 -7.02 -5.21 -0.07 3.29 2.61 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.82 0.90 -
NAPS 7.4503 0.3571 0.3368 0.4158 0.3468 0.3173 0.2714 73.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.09 0.085 0.135 0.315 0.205 0.19 0.23 -
P/RPS 0.65 0.21 0.25 0.77 0.73 0.89 1.36 -11.56%
P/EPS -0.98 -3.11 -4.98 -880.52 11.30 13.20 14.94 -
EY -101.83 -32.11 -20.06 -0.11 8.85 7.58 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 2.40 2.37 -
P/NAPS 0.03 0.61 0.77 1.52 1.07 1.09 1.40 -47.26%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 27/05/16 26/05/15 28/05/14 20/05/13 31/05/12 19/05/11 -
Price 0.085 0.075 0.115 0.32 0.265 0.20 0.23 -
P/RPS 0.61 0.19 0.21 0.78 0.94 0.94 1.36 -12.49%
P/EPS -0.93 -2.75 -4.25 -894.49 14.61 13.89 14.94 -
EY -107.82 -36.39 -23.55 -0.11 6.85 7.20 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 2.28 2.37 -
P/NAPS 0.03 0.54 0.66 1.54 1.39 1.14 1.40 -47.26%

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