[PGB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.06%
YoY- 71.18%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 513,537 373,581 231,202 100,150 276,929 178,615 105,734 185.97%
PBT 12,118 27,653 17,558 7,536 28,386 21,708 13,626 -7.50%
Tax -8,052 -8,371 -5,394 -2,517 -8,270 -6,737 -4,971 37.80%
NP 4,066 19,282 12,164 5,019 20,116 14,971 8,655 -39.48%
-
NP to SH 3,410 18,993 11,775 5,031 20,171 14,986 8,658 -46.17%
-
Tax Rate 66.45% 30.27% 30.72% 33.40% 29.13% 31.03% 36.48% -
Total Cost 509,471 354,299 219,038 95,131 256,813 163,644 97,079 201.08%
-
Net Worth 240,847 246,539 240,406 234,370 228,581 219,672 21,888,888 -95.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 3,045 3,048 -
Div Payout % - - - - - 20.33% 35.21% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 240,847 246,539 240,406 234,370 228,581 219,672 21,888,888 -95.01%
NOSH 1,262,962 1,233,311 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 2.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.79% 5.16% 5.26% 5.01% 7.26% 8.38% 8.19% -
ROE 1.42% 7.70% 4.90% 2.15% 8.82% 6.82% 0.04% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.66 30.29 18.85 8.16 22.68 14.66 8.67 179.38%
EPS 0.27 1.54 0.96 0.41 1.65 1.23 0.71 -47.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
NAPS 0.1907 0.1999 0.196 0.191 0.1872 0.1803 17.95 -95.12%
Adjusted Per Share Value based on latest NOSH - 1,227,073
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.10 51.73 32.01 13.87 38.34 24.73 14.64 185.95%
EPS 0.47 2.63 1.63 0.70 2.79 2.07 1.20 -46.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.42 -
NAPS 0.3335 0.3414 0.3329 0.3245 0.3165 0.3042 30.3069 -95.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.375 0.32 0.24 0.205 0.19 0.19 0.20 -
P/RPS 0.92 1.06 1.27 2.51 0.84 1.30 2.31 -45.77%
P/EPS 138.89 20.78 25.00 50.00 11.50 15.45 28.17 188.84%
EY 0.72 4.81 4.00 2.00 8.69 6.47 3.55 -65.37%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.25 -
P/NAPS 1.97 1.60 1.22 1.07 1.01 1.05 0.01 3253.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 -
Price 0.405 0.36 0.345 0.265 0.20 0.19 0.20 -
P/RPS 1.00 1.19 1.83 3.25 0.88 1.30 2.31 -42.68%
P/EPS 150.00 23.38 35.94 64.63 12.11 15.45 28.17 204.00%
EY 0.67 4.28 2.78 1.55 8.26 6.47 3.55 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.25 -
P/NAPS 2.12 1.80 1.76 1.39 1.07 1.05 0.01 3420.89%

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