[PGB] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -4249.69%
YoY- 79.77%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 310,562 341,636 361,660 296,127 239,017 238,320 229,488 22.32%
PBT -60,265 -22,802 18,484 -17,589 6,454 7,468 8,076 -
Tax 981 -5,856 -10,260 -23,153 -4,292 -2,476 -600 -
NP -59,284 -28,658 8,224 -40,742 2,162 4,992 7,476 -
-
NP to SH -54,520 -33,538 -3,040 -41,931 -964 -338 2,324 -
-
Tax Rate - - 55.51% - 66.50% 33.15% 7.43% -
Total Cost 369,846 370,294 353,436 336,869 236,854 233,328 222,012 40.48%
-
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth -31,287 -2,655 15,322 19,064 52,514 58,054 5,035,333 -
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 1,909,622 1,909,622 1,936,666 3.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -19.09% -8.39% 2.27% -13.76% 0.90% 2.09% 3.26% -
ROE 0.00% 0.00% -19.84% -219.95% -1.84% -0.58% 0.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.19 16.72 17.70 14.91 12.52 12.60 11.85 17.98%
EPS -2.67 -1.64 -0.16 -2.20 -0.05 -0.02 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0153 -0.0013 0.0075 0.0096 0.0275 0.0307 2.60 -
Adjusted Per Share Value based on latest NOSH - 2,042,954
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.00 47.30 50.07 41.00 33.09 33.00 31.77 22.33%
EPS -7.55 -4.64 -0.42 -5.81 -0.13 -0.05 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0433 -0.0037 0.0212 0.0264 0.0727 0.0804 6.9718 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.025 0.035 0.03 0.075 0.075 0.08 0.09 -
P/RPS 0.16 0.21 0.17 0.50 0.60 0.63 0.76 -64.57%
P/EPS -0.94 -2.13 -20.16 -3.55 -148.57 -447.58 75.00 -
EY -106.64 -46.90 -4.96 -28.15 -0.67 -0.22 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 7.81 2.73 2.61 0.03 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 19/05/17 -
Price 0.02 0.03 0.03 0.07 0.075 0.065 0.085 -
P/RPS 0.13 0.18 0.17 0.47 0.60 0.52 0.72 -68.02%
P/EPS -0.75 -1.83 -20.16 -3.32 -148.57 -363.66 70.83 -
EY -133.30 -54.72 -4.96 -30.16 -0.67 -0.27 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.00 7.29 2.73 2.12 0.03 -

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