[PGB] QoQ 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- 91.19%
YoY- 23.83%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 193,181 202,768 160,056 178,707 174,089 129,307 139,956 24.04%
PBT 13,540 1,318 -58,230 9,657 8,774 3,019 -15,535 -
Tax -4,042 -740 8,998 -2,995 -2,985 -2,020 319 -
NP 9,498 578 -49,232 6,662 5,789 999 -15,216 -
-
NP to SH 8,774 -260 -48,562 8,938 4,675 949 -15,583 -
-
Tax Rate 29.85% 56.15% - 31.01% 34.02% 66.91% - -
Total Cost 183,683 202,190 209,288 172,045 168,300 128,308 155,172 11.93%
-
Net Worth 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
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 293,515 227,630 259,767 311,433 286,412 281,039 239,651 14.51%
NOSH 1,655,471 1,300,000 1,424,164 1,396,562 1,374,999 1,355,714 1,256,693 20.23%
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 4.92% 0.29% -30.76% 3.73% 3.33% 0.77% -10.87% -
ROE 2.99% -0.11% -18.69% 2.87% 1.63% 0.34% -6.50% -
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 11.67 15.60 11.24 12.80 12.66 9.54 11.14 3.15%
EPS 0.53 -0.02 -3.41 0.64 0.34 0.07 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.1751 0.1824 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 26.75 28.07 22.16 24.74 24.10 17.90 19.38 24.04%
EPS 1.21 -0.04 -6.72 1.24 0.65 0.13 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3152 0.3597 0.4312 0.3966 0.3891 0.3318 14.51%
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 0.99 0.87 1.38 2.23 2.45 3.30 3.37 -55.90%
P/EPS 21.70 -675.00 -4.55 44.53 91.18 450.00 -30.24 -
EY 4.61 -0.15 -22.00 2.25 1.10 0.22 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.85 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 0.81 0.74 1.33 1.68 2.33 3.36 3.64 -63.37%
P/EPS 17.92 -575.00 -4.40 33.59 86.76 457.14 -32.66 -
EY 5.58 -0.17 -22.73 2.98 1.15 0.22 -3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.82 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