[PGB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1737.31%
YoY- 51.39%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 746,244 704,833 770,833 791,898 811,072 642,160 642,804 10.44%
PBT -108,836 -2,781 39,425 29,718 5,272 -36,780 28,600 -
Tax -4,500 -11,550 -11,094 -9,566 -2,960 998 -10,666 -43.71%
NP -113,336 -14,331 28,330 20,152 2,312 -35,782 17,933 -
-
NP to SH -116,832 -18,643 24,666 17,028 -1,040 -35,162 19,416 -
-
Tax Rate - - 28.14% 32.19% 56.15% - 37.29% -
Total Cost 859,580 719,164 742,502 771,746 808,760 677,942 624,870 23.66%
-
Net Worth 241,313 252,752 288,897 290,294 227,630 246,041 309,269 -15.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 241,313 252,752 288,897 290,294 227,630 246,041 309,269 -15.23%
NOSH 1,738,571 1,649,823 1,651,785 1,637,307 1,300,000 1,397,965 1,386,857 16.24%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -15.19% -2.03% 3.68% 2.54% 0.29% -5.57% 2.79% -
ROE -48.41% -7.38% 8.54% 5.87% -0.46% -14.29% 6.28% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.92 42.72 46.67 48.37 62.39 45.94 46.35 -4.99%
EPS -6.72 -1.13 1.49 1.04 -0.08 -2.52 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1532 0.1749 0.1773 0.1751 0.176 0.223 -27.07%
Adjusted Per Share Value based on latest NOSH - 1,655,471
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 103.32 97.59 106.73 109.64 112.30 88.91 89.00 10.44%
EPS -16.18 -2.58 3.42 2.36 -0.14 -4.87 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3341 0.35 0.40 0.4019 0.3152 0.3407 0.4282 -15.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.085 0.105 0.10 0.115 0.135 0.155 0.285 -
P/RPS 0.20 0.25 0.21 0.24 0.22 0.34 0.61 -52.41%
P/EPS -1.26 -9.29 6.70 11.06 -168.75 -6.16 20.36 -
EY -79.06 -10.76 14.93 9.04 -0.59 -16.23 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.57 0.65 0.77 0.88 1.28 -38.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 25/11/14 -
Price 0.075 0.085 0.105 0.095 0.115 0.15 0.215 -
P/RPS 0.17 0.20 0.22 0.20 0.18 0.33 0.46 -48.47%
P/EPS -1.12 -7.52 7.03 9.13 -143.75 -5.96 15.36 -
EY -89.60 -13.29 14.22 10.95 -0.70 -16.77 6.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.54 0.66 0.85 0.96 -31.83%

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