[PGB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 158.93%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 395,949 202,768 642,160 482,103 303,396 129,307 513,537 -15.95%
PBT 14,859 1,318 -36,780 21,450 11,793 3,019 12,118 14.60%
Tax -4,783 -740 998 -8,000 -5,005 -2,020 -8,052 -29.40%
NP 10,076 578 -35,782 13,450 6,788 999 4,066 83.42%
-
NP to SH 8,514 -260 -35,162 14,562 5,624 949 3,410 84.35%
-
Tax Rate 32.19% 56.15% - 37.30% 42.44% 66.91% 66.45% -
Total Cost 385,873 202,190 677,942 468,653 296,608 128,308 509,471 -16.95%
-
Net Worth 290,294 227,630 246,041 309,269 285,726 281,039 240,847 13.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 290,294 227,630 246,041 309,269 285,726 281,039 240,847 13.29%
NOSH 1,637,307 1,300,000 1,397,965 1,386,857 1,371,707 1,355,714 1,262,962 18.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.54% 0.29% -5.57% 2.79% 2.24% 0.77% 0.79% -
ROE 2.93% -0.11% -14.29% 4.71% 1.97% 0.34% 1.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.18 15.60 45.94 34.76 22.12 9.54 40.66 -29.34%
EPS 0.52 -0.02 -2.52 1.05 0.41 0.07 0.27 54.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1751 0.176 0.223 0.2083 0.2073 0.1907 -4.75%
Adjusted Per Share Value based on latest NOSH - 1,396,562
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 54.82 28.07 88.91 66.75 42.01 17.90 71.10 -15.95%
EPS 1.18 -0.04 -4.87 2.02 0.78 0.13 0.47 85.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.3152 0.3407 0.4282 0.3956 0.3891 0.3335 13.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.135 0.155 0.285 0.31 0.315 0.375 -
P/RPS 0.48 0.87 0.34 0.82 1.40 3.30 0.92 -35.26%
P/EPS 22.12 -675.00 -6.16 27.14 75.61 450.00 138.89 -70.71%
EY 4.52 -0.15 -16.23 3.68 1.32 0.22 0.72 241.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.88 1.28 1.49 1.52 1.97 -52.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 26/05/15 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 -
Price 0.095 0.115 0.15 0.215 0.295 0.32 0.405 -
P/RPS 0.39 0.74 0.33 0.62 1.33 3.36 1.00 -46.71%
P/EPS 18.27 -575.00 -5.96 20.48 71.95 457.14 150.00 -75.52%
EY 5.47 -0.17 -16.77 4.88 1.39 0.22 0.67 307.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.85 0.96 1.42 1.54 2.12 -59.91%

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