[PGB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 44.86%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 565,544 746,244 704,833 770,833 791,898 811,072 642,160 -8.12%
PBT 85,198 -108,836 -2,781 39,425 29,718 5,272 -36,780 -
Tax -175,050 -4,500 -11,550 -11,094 -9,566 -2,960 998 -
NP -89,852 -113,336 -14,331 28,330 20,152 2,312 -35,782 84.84%
-
NP to SH -94,624 -116,832 -18,643 24,666 17,028 -1,040 -35,162 93.58%
-
Tax Rate 205.46% - - 28.14% 32.19% 56.15% - -
Total Cost 655,396 859,580 719,164 742,502 771,746 808,760 677,942 -2.23%
-
Net Worth 228,384 241,313 252,752 288,897 290,294 227,630 246,041 -4.84%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 228,384 241,313 252,752 288,897 290,294 227,630 246,041 -4.84%
NOSH 1,739,411 1,738,571 1,649,823 1,651,785 1,637,307 1,300,000 1,397,965 15.69%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -15.89% -15.19% -2.03% 3.68% 2.54% 0.29% -5.57% -
ROE -41.43% -48.41% -7.38% 8.54% 5.87% -0.46% -14.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.51 42.92 42.72 46.67 48.37 62.39 45.94 -20.60%
EPS -5.44 -6.72 -1.13 1.49 1.04 -0.08 -2.52 67.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1388 0.1532 0.1749 0.1773 0.1751 0.176 -17.75%
Adjusted Per Share Value based on latest NOSH - 1,664,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 78.30 103.32 97.59 106.73 109.64 112.30 88.91 -8.12%
EPS -13.10 -16.18 -2.58 3.42 2.36 -0.14 -4.87 93.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3162 0.3341 0.35 0.40 0.4019 0.3152 0.3407 -4.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.07 0.085 0.105 0.10 0.115 0.135 0.155 -
P/RPS 0.22 0.20 0.25 0.21 0.24 0.22 0.34 -25.20%
P/EPS -1.29 -1.26 -9.29 6.70 11.06 -168.75 -6.16 -64.76%
EY -77.71 -79.06 -10.76 14.93 9.04 -0.59 -16.23 184.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.69 0.57 0.65 0.77 0.88 -28.70%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 26/05/15 26/02/15 -
Price 0.075 0.075 0.085 0.105 0.095 0.115 0.15 -
P/RPS 0.23 0.17 0.20 0.22 0.20 0.18 0.33 -21.40%
P/EPS -1.38 -1.12 -7.52 7.03 9.13 -143.75 -5.96 -62.32%
EY -72.53 -89.60 -13.29 14.22 10.95 -0.70 -16.77 165.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.55 0.60 0.54 0.66 0.85 -23.40%

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