[PGB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 92.75%
YoY- -230.81%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 290,667 310,562 341,636 361,660 296,127 239,017 238,320 14.11%
PBT -172,367 -60,265 -22,802 18,484 -17,589 6,454 7,468 -
Tax 1,965 981 -5,856 -10,260 -23,153 -4,292 -2,476 -
NP -170,402 -59,284 -28,658 8,224 -40,742 2,162 4,992 -
-
NP to SH -158,449 -54,520 -33,538 -3,040 -41,931 -964 -338 5867.37%
-
Tax Rate - - - 55.51% - 66.50% 33.15% -
Total Cost 461,069 369,846 370,294 353,436 336,869 236,854 233,328 57.27%
-
Net Worth -150,565 -31,287 -2,655 15,322 19,064 52,514 58,054 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -150,565 -31,287 -2,655 15,322 19,064 52,514 58,054 -
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 1,909,622 1,909,622 4.58%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -58.62% -19.09% -8.39% 2.27% -13.76% 0.90% 2.09% -
ROE 0.00% 0.00% 0.00% -19.84% -219.95% -1.84% -0.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.23 15.19 16.72 17.70 14.91 12.52 12.60 8.42%
EPS -7.76 -2.67 -1.64 -0.16 -2.20 -0.05 -0.02 5162.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0737 -0.0153 -0.0013 0.0075 0.0096 0.0275 0.0307 -
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 40.25 43.00 47.30 50.07 41.00 33.09 33.00 14.11%
EPS -21.94 -7.55 -4.64 -0.42 -5.81 -0.13 -0.05 5610.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2085 -0.0433 -0.0037 0.0212 0.0264 0.0727 0.0804 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.01 0.025 0.035 0.03 0.075 0.075 0.08 -
P/RPS 0.07 0.16 0.21 0.17 0.50 0.60 0.63 -76.79%
P/EPS -0.13 -0.94 -2.13 -20.16 -3.55 -148.57 -447.58 -99.55%
EY -775.59 -106.64 -46.90 -4.96 -28.15 -0.67 -0.22 22721.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.00 7.81 2.73 2.61 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 -
Price 0.01 0.02 0.03 0.03 0.07 0.075 0.065 -
P/RPS 0.07 0.13 0.18 0.17 0.47 0.60 0.52 -73.63%
P/EPS -0.13 -0.75 -1.83 -20.16 -3.32 -148.57 -363.66 -99.48%
EY -775.59 -133.30 -54.72 -4.96 -30.16 -0.67 -0.27 19816.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.00 7.29 2.73 2.12 -

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