[PGB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -72.17%
YoY- -81.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 642,160 482,103 303,396 129,307 513,537 373,581 231,202 97.22%
PBT -36,780 21,450 11,793 3,019 12,118 27,653 17,558 -
Tax 998 -8,000 -5,005 -2,020 -8,052 -8,371 -5,394 -
NP -35,782 13,450 6,788 999 4,066 19,282 12,164 -
-
NP to SH -35,162 14,562 5,624 949 3,410 18,993 11,775 -
-
Tax Rate - 37.30% 42.44% 66.91% 66.45% 30.27% 30.72% -
Total Cost 677,942 468,653 296,608 128,308 509,471 354,299 219,038 111.94%
-
Net Worth 246,041 309,269 285,726 281,039 240,847 246,539 240,406 1.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 246,041 309,269 285,726 281,039 240,847 246,539 240,406 1.55%
NOSH 1,397,965 1,386,857 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 9.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.57% 2.79% 2.24% 0.77% 0.79% 5.16% 5.26% -
ROE -14.29% 4.71% 1.97% 0.34% 1.42% 7.70% 4.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.94 34.76 22.12 9.54 40.66 30.29 18.85 80.80%
EPS -2.52 1.05 0.41 0.07 0.27 1.54 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.223 0.2083 0.2073 0.1907 0.1999 0.196 -6.90%
Adjusted Per Share Value based on latest NOSH - 1,355,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.91 66.75 42.01 17.90 71.10 51.73 32.01 97.22%
EPS -4.87 2.02 0.78 0.13 0.47 2.63 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3407 0.4282 0.3956 0.3891 0.3335 0.3414 0.3329 1.55%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.285 0.31 0.315 0.375 0.32 0.24 -
P/RPS 0.34 0.82 1.40 3.30 0.92 1.06 1.27 -58.36%
P/EPS -6.16 27.14 75.61 450.00 138.89 20.78 25.00 -
EY -16.23 3.68 1.32 0.22 0.72 4.81 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.28 1.49 1.52 1.97 1.60 1.22 -19.52%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 -
Price 0.15 0.215 0.295 0.32 0.405 0.36 0.345 -
P/RPS 0.33 0.62 1.33 3.36 1.00 1.19 1.83 -67.98%
P/EPS -5.96 20.48 71.95 457.14 150.00 23.38 35.94 -
EY -16.77 4.88 1.39 0.22 0.67 4.28 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.42 1.54 2.12 1.80 1.76 -38.36%

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