[PGB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 101.12%
YoY- 101.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 296,127 239,017 238,320 229,488 399,172 465,830 565,544 -34.95%
PBT -17,589 6,454 7,468 8,076 -200,905 -73,353 85,198 -
Tax -23,153 -4,292 -2,476 -600 -4,868 -4,242 -175,050 -73.94%
NP -40,742 2,162 4,992 7,476 -205,773 -77,596 -89,852 -40.89%
-
NP to SH -41,931 -964 -338 2,324 -207,285 -80,170 -94,624 -41.78%
-
Tax Rate - 66.50% 33.15% 7.43% - - 205.46% -
Total Cost 336,869 236,854 233,328 222,012 604,945 543,426 655,396 -35.75%
-
Net Worth 19,064 52,514 58,054 5,035,333 45,310 20,901,656 228,384 -80.81%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 19,064 52,514 58,054 5,035,333 45,310 20,901,656 228,384 -80.81%
NOSH 2,042,954 1,909,622 1,909,622 1,936,666 1,853,022 1,853,020 1,739,411 11.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -13.76% 0.90% 2.09% 3.26% -51.55% -16.66% -15.89% -
ROE -219.95% -1.84% -0.58% 0.05% -457.48% -0.38% -41.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.91 12.52 12.60 11.85 22.99 26.83 32.51 -40.44%
EPS -2.20 -0.05 -0.02 0.12 -11.53 -4.51 -5.44 -45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0275 0.0307 2.60 0.0261 12.04 0.1313 -82.43%
Adjusted Per Share Value based on latest NOSH - 1,936,666
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.00 33.09 33.00 31.77 55.27 64.50 78.30 -34.95%
EPS -5.81 -0.13 -0.05 0.32 -28.70 -11.10 -13.10 -41.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0727 0.0804 6.9718 0.0627 28.94 0.3162 -80.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.075 0.075 0.08 0.09 0.06 0.065 0.07 -
P/RPS 0.50 0.60 0.63 0.76 0.26 0.24 0.22 72.60%
P/EPS -3.55 -148.57 -447.58 75.00 -0.50 -1.41 -1.29 96.01%
EY -28.15 -0.67 -0.22 1.33 -199.00 -71.05 -77.71 -49.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 2.73 2.61 0.03 2.30 0.01 0.53 498.12%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 24/08/17 19/05/17 28/02/17 29/11/16 26/08/16 -
Price 0.07 0.075 0.065 0.085 0.065 0.055 0.075 -
P/RPS 0.47 0.60 0.52 0.72 0.28 0.20 0.23 60.82%
P/EPS -3.32 -148.57 -363.66 70.83 -0.54 -1.19 -1.38 79.25%
EY -30.16 -0.67 -0.27 1.41 -183.70 -83.97 -72.53 -44.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.29 2.73 2.12 0.03 2.49 0.00 0.57 444.35%

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