[PGB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.27%
YoY- -425.02%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 238,320 229,488 399,172 465,830 565,544 746,244 704,833 -51.49%
PBT 7,468 8,076 -200,905 -73,353 85,198 -108,836 -2,781 -
Tax -2,476 -600 -4,868 -4,242 -175,050 -4,500 -11,550 -64.21%
NP 4,992 7,476 -205,773 -77,596 -89,852 -113,336 -14,331 -
-
NP to SH -338 2,324 -207,285 -80,170 -94,624 -116,832 -18,643 -93.11%
-
Tax Rate 33.15% 7.43% - - 205.46% - - -
Total Cost 233,328 222,012 604,945 543,426 655,396 859,580 719,164 -52.81%
-
Net Worth 58,054 5,035,333 45,310 20,901,656 228,384 241,313 252,752 -62.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 58,054 5,035,333 45,310 20,901,656 228,384 241,313 252,752 -62.52%
NOSH 1,909,622 1,936,666 1,853,022 1,853,020 1,739,411 1,738,571 1,649,823 10.25%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.09% 3.26% -51.55% -16.66% -15.89% -15.19% -2.03% -
ROE -0.58% 0.05% -457.48% -0.38% -41.43% -48.41% -7.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.60 11.85 22.99 26.83 32.51 42.92 42.72 -55.72%
EPS -0.02 0.12 -11.53 -4.51 -5.44 -6.72 -1.13 -93.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 2.60 0.0261 12.04 0.1313 0.1388 0.1532 -65.78%
Adjusted Per Share Value based on latest NOSH - 1,853,020
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.00 31.77 55.27 64.50 78.30 103.32 97.59 -51.49%
EPS -0.05 0.32 -28.70 -11.10 -13.10 -16.18 -2.58 -92.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 6.9718 0.0627 28.94 0.3162 0.3341 0.35 -62.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.08 0.09 0.06 0.065 0.07 0.085 0.105 -
P/RPS 0.63 0.76 0.26 0.24 0.22 0.20 0.25 85.28%
P/EPS -447.58 75.00 -0.50 -1.41 -1.29 -1.26 -9.29 1227.17%
EY -0.22 1.33 -199.00 -71.05 -77.71 -79.06 -10.76 -92.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 0.03 2.30 0.01 0.53 0.61 0.69 142.96%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 19/05/17 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 -
Price 0.065 0.085 0.065 0.055 0.075 0.075 0.085 -
P/RPS 0.52 0.72 0.28 0.20 0.23 0.17 0.20 89.19%
P/EPS -363.66 70.83 -0.54 -1.19 -1.38 -1.12 -7.52 1230.49%
EY -0.27 1.41 -183.70 -83.97 -72.53 -89.60 -13.29 -92.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.03 2.49 0.00 0.57 0.54 0.55 146.04%

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