[PGB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 34.05%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 129,307 139,956 142,378 131,052 100,150 98,314 72,881 46.60%
PBT 3,019 -15,535 10,095 10,022 7,536 6,678 8,083 -48.16%
Tax -2,020 319 -2,977 -2,877 -2,517 -1,533 -1,766 9.38%
NP 999 -15,216 7,118 7,145 5,019 5,145 6,317 -70.78%
-
NP to SH 949 -15,583 7,218 6,744 5,031 5,184 6,329 -71.80%
-
Tax Rate 66.91% - 29.49% 28.71% 33.40% 22.96% 21.85% -
Total Cost 128,308 155,172 135,260 123,907 95,131 93,169 66,564 54.94%
-
Net Worth 281,039 239,651 248,772 244,782 234,370 230,157 219,445 17.94%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 281,039 239,651 248,772 244,782 234,370 230,157 219,445 17.94%
NOSH 1,355,714 1,256,693 1,244,482 1,248,888 1,227,073 1,229,473 1,217,115 7.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.77% -10.87% 5.00% 5.45% 5.01% 5.23% 8.67% -
ROE 0.34% -6.50% 2.90% 2.76% 2.15% 2.25% 2.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.54 11.14 11.44 10.49 8.16 8.00 5.99 36.41%
EPS 0.07 -1.24 0.58 0.54 0.41 0.43 0.52 -73.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1907 0.1999 0.196 0.191 0.1872 0.1803 9.75%
Adjusted Per Share Value based on latest NOSH - 1,248,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.90 19.38 19.71 18.15 13.87 13.61 10.09 46.59%
EPS 0.13 -2.16 1.00 0.93 0.70 0.72 0.88 -72.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3891 0.3318 0.3444 0.3389 0.3245 0.3187 0.3038 17.95%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.315 0.375 0.32 0.24 0.205 0.19 0.19 -
P/RPS 3.30 3.37 2.80 2.29 2.51 2.38 3.17 2.71%
P/EPS 450.00 -30.24 55.17 44.44 50.00 45.06 36.54 434.10%
EY 0.22 -3.31 1.81 2.25 2.00 2.22 2.74 -81.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.97 1.60 1.22 1.07 1.01 1.05 27.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 -
Price 0.32 0.405 0.36 0.345 0.265 0.20 0.19 -
P/RPS 3.36 3.64 3.15 3.29 3.25 2.50 3.17 3.96%
P/EPS 457.14 -32.66 62.07 63.89 64.63 47.43 36.54 439.74%
EY 0.22 -3.06 1.61 1.57 1.55 2.11 2.74 -81.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.12 1.80 1.76 1.39 1.07 1.05 29.11%

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