[PGB] QoQ 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- 7.03%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 174,089 129,307 139,956 142,378 131,052 100,150 98,314 46.51%
PBT 8,774 3,019 -15,535 10,095 10,022 7,536 6,678 20.01%
Tax -2,985 -2,020 319 -2,977 -2,877 -2,517 -1,533 56.12%
NP 5,789 999 -15,216 7,118 7,145 5,019 5,145 8.20%
-
NP to SH 4,675 949 -15,583 7,218 6,744 5,031 5,184 -6.67%
-
Tax Rate 34.02% 66.91% - 29.49% 28.71% 33.40% 22.96% -
Total Cost 168,300 128,308 155,172 135,260 123,907 95,131 93,169 48.48%
-
Net Worth 286,412 281,039 239,651 248,772 244,782 234,370 230,157 15.74%
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 286,412 281,039 239,651 248,772 244,782 234,370 230,157 15.74%
NOSH 1,374,999 1,355,714 1,256,693 1,244,482 1,248,888 1,227,073 1,229,473 7.76%
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 3.33% 0.77% -10.87% 5.00% 5.45% 5.01% 5.23% -
ROE 1.63% 0.34% -6.50% 2.90% 2.76% 2.15% 2.25% -
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 12.66 9.54 11.14 11.44 10.49 8.16 8.00 35.91%
EPS 0.34 0.07 -1.24 0.58 0.54 0.41 0.43 -14.52%
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 24.10 17.90 19.38 19.71 18.15 13.87 13.61 46.51%
EPS 0.65 0.13 -2.16 1.00 0.93 0.70 0.72 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3966 0.3891 0.3318 0.3444 0.3389 0.3245 0.3187 15.74%
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 2.45 3.30 3.37 2.80 2.29 2.51 2.38 1.95%
P/EPS 91.18 450.00 -30.24 55.17 44.44 50.00 45.06 60.18%
EY 1.10 0.22 -3.31 1.81 2.25 2.00 2.22 -37.46%
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 2.33 3.36 3.64 3.15 3.29 3.25 2.50 -4.59%
P/EPS 86.76 457.14 -32.66 62.07 63.89 64.63 47.43 49.73%
EY 1.15 0.22 -3.06 1.61 1.57 1.55 2.11 -33.35%
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