[PGB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 25.87%
YoY- 95.66%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 80,403 90,415 116,864 60,103 61,789 57,372 49,798 37.74%
PBT -16,022 4,621 -22,431 1,105 1,715 2,019 -145,891 -77.15%
Tax -363 -2,565 -19,932 -1,980 -1,088 -150 -1,686 -64.17%
NP -16,385 2,056 -42,363 -875 627 1,869 -147,577 -76.99%
-
NP to SH -16,009 -760 -41,207 -556 -750 581 -147,157 -77.30%
-
Tax Rate - 55.51% - 179.19% 63.44% 7.43% - -
Total Cost 96,788 88,359 159,227 60,978 61,162 55,503 197,375 -37.89%
-
Net Worth -2,655 15,322 19,064 52,514 58,054 5,035,333 45,310 -
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth -2,655 15,322 19,064 52,514 58,054 5,035,333 45,310 -
NOSH 2,042,954 2,042,954 2,042,954 1,909,622 1,909,622 1,936,666 1,853,022 6.74%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -20.38% 2.27% -36.25% -1.46% 1.01% 3.26% -296.35% -
ROE 0.00% -4.96% -216.15% -1.06% -1.29% 0.01% -324.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.94 4.43 5.88 3.15 3.27 2.96 2.87 23.59%
EPS -0.78 -0.04 -2.08 -0.03 -0.04 0.03 -7.94 -78.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0013 0.0075 0.0096 0.0275 0.0307 2.60 0.0261 -
Adjusted Per Share Value based on latest NOSH - 1,909,622
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.90 13.38 17.29 8.89 9.14 8.49 7.37 37.75%
EPS -2.37 -0.11 -6.10 -0.08 -0.11 0.09 -21.77 -77.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0039 0.0227 0.0282 0.0777 0.0859 7.4503 0.067 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.035 0.03 0.075 0.075 0.08 0.09 0.06 -
P/RPS 0.89 0.68 1.27 2.38 2.45 3.04 2.09 -43.48%
P/EPS -4.47 -80.64 -3.61 -257.59 -201.71 300.00 -0.71 242.10%
EY -22.39 -1.24 -27.67 -0.39 -0.50 0.33 -141.28 -70.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 7.81 2.73 2.61 0.03 2.30 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 30/11/17 24/08/17 19/05/17 28/02/17 -
Price 0.03 0.03 0.07 0.075 0.065 0.085 0.065 -
P/RPS 0.76 0.68 1.19 2.38 1.99 2.87 2.27 -51.88%
P/EPS -3.83 -80.64 -3.37 -257.59 -163.89 283.33 -0.77 192.24%
EY -26.12 -1.24 -29.64 -0.39 -0.61 0.35 -130.41 -65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 7.29 2.73 2.12 0.03 2.49 -

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