[PGB] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 21.36%
YoY- -11133.85%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 49,798 66,601 96,211 186,561 126,708 182,176 193,181 -59.32%
PBT -145,891 -12,415 -15,391 -27,209 -32,351 14,711 13,540 -
Tax -1,686 -855 -1,201 -1,125 -3,227 -3,539 -4,042 -44.02%
NP -147,577 -13,270 -16,592 -28,334 -35,578 11,172 9,498 -
-
NP to SH -147,157 -12,816 -18,104 -29,208 -37,142 9,986 8,774 -
-
Tax Rate - - - - - 24.06% 29.85% -
Total Cost 197,375 79,871 112,803 214,895 162,286 171,004 183,683 4.88%
-
Net Worth 45,310 20,901,656 228,563 241,313 256,313 291,091 293,515 -71.05%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,310 20,901,656 228,563 241,313 256,313 291,091 293,515 -71.05%
NOSH 1,853,022 1,853,020 1,740,769 1,738,571 1,673,063 1,664,333 1,655,471 7.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -296.35% -19.92% -17.25% -15.19% -28.08% 6.13% 4.92% -
ROE -324.78% -0.06% -7.92% -12.10% -14.49% 3.43% 2.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.87 3.84 5.53 10.73 7.57 10.95 11.67 -60.57%
EPS -7.94 -0.74 -1.04 -1.68 -2.22 0.60 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 12.04 0.1313 0.1388 0.1532 0.1749 0.1773 -71.95%
Adjusted Per Share Value based on latest NOSH - 1,738,571
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.89 9.22 13.32 25.83 17.54 25.22 26.75 -59.35%
EPS -20.38 -1.77 -2.51 -4.04 -5.14 1.38 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 28.94 0.3165 0.3341 0.3549 0.403 0.4064 -71.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.06 0.065 0.07 0.085 0.105 0.10 0.115 -
P/RPS 2.09 1.69 1.27 0.79 1.39 0.91 0.99 64.19%
P/EPS -0.71 -8.80 -6.73 -5.06 -4.73 16.67 21.70 -
EY -141.28 -11.36 -14.86 -19.76 -21.14 6.00 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.01 0.53 0.61 0.69 0.57 0.65 131.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 27/05/16 29/02/16 24/11/15 19/08/15 -
Price 0.065 0.055 0.075 0.075 0.085 0.105 0.095 -
P/RPS 2.27 1.43 1.36 0.70 1.12 0.96 0.81 98.15%
P/EPS -0.77 -7.45 -7.21 -4.46 -3.83 17.50 17.92 -
EY -130.41 -13.42 -13.87 -22.40 -26.12 5.71 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 0.00 0.57 0.54 0.55 0.60 0.54 175.75%

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