[PGB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 61.3%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 303,396 129,307 513,537 373,581 231,202 100,150 276,929 6.29%
PBT 11,793 3,019 12,118 27,653 17,558 7,536 28,386 -44.41%
Tax -5,005 -2,020 -8,052 -8,371 -5,394 -2,517 -8,270 -28.51%
NP 6,788 999 4,066 19,282 12,164 5,019 20,116 -51.62%
-
NP to SH 5,624 949 3,410 18,993 11,775 5,031 20,171 -57.42%
-
Tax Rate 42.44% 66.91% 66.45% 30.27% 30.72% 33.40% 29.13% -
Total Cost 296,608 128,308 509,471 354,299 219,038 95,131 256,813 10.10%
-
Net Worth 285,726 281,039 240,847 246,539 240,406 234,370 228,581 16.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 285,726 281,039 240,847 246,539 240,406 234,370 228,581 16.08%
NOSH 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 1,227,073 1,221,055 8.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.24% 0.77% 0.79% 5.16% 5.26% 5.01% 7.26% -
ROE 1.97% 0.34% 1.42% 7.70% 4.90% 2.15% 8.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.12 9.54 40.66 30.29 18.85 8.16 22.68 -1.65%
EPS 0.41 0.07 0.27 1.54 0.96 0.41 1.65 -60.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.2073 0.1907 0.1999 0.196 0.191 0.1872 7.40%
Adjusted Per Share Value based on latest NOSH - 1,244,482
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.89 19.13 75.98 55.28 34.21 14.82 40.97 6.29%
EPS 0.83 0.14 0.50 2.81 1.74 0.74 2.98 -57.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 0.4158 0.3564 0.3648 0.3557 0.3468 0.3382 16.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.315 0.375 0.32 0.24 0.205 0.19 -
P/RPS 1.40 3.30 0.92 1.06 1.27 2.51 0.84 40.70%
P/EPS 75.61 450.00 138.89 20.78 25.00 50.00 11.50 252.16%
EY 1.32 0.22 0.72 4.81 4.00 2.00 8.69 -71.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.52 1.97 1.60 1.22 1.07 1.01 29.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 -
Price 0.295 0.32 0.405 0.36 0.345 0.265 0.20 -
P/RPS 1.33 3.36 1.00 1.19 1.83 3.25 0.88 31.79%
P/EPS 71.95 457.14 150.00 23.38 35.94 64.63 12.11 229.11%
EY 1.39 0.22 0.67 4.28 2.78 1.55 8.26 -69.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.54 2.12 1.80 1.76 1.39 1.07 20.82%

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