[PGB] QoQ TTM Result on 30-Jun-2018

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- -35.26%
YoY- 62.72%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 247,541 290,667 349,786 347,785 329,171 296,128 228,792 5.39%
PBT -177,082 -172,366 -67,630 -32,727 -14,990 -17,592 -136,815 18.78%
Tax 3,954 1,964 -19,196 -24,840 -25,565 -23,150 -3,974 -
NP -173,128 -170,402 -86,826 -57,567 -40,555 -40,742 -140,789 14.79%
-
NP to SH -159,057 -158,449 -82,097 -58,532 -43,273 -41,932 -144,740 6.49%
-
Tax Rate - - - - - - - -
Total Cost 420,669 461,069 436,612 405,352 369,726 336,870 369,581 9.02%
-
Net Worth -153,629 -150,565 -31,287 -2,655 15,322 19,064 52,514 -
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth -153,629 -150,565 -31,287 -2,655 15,322 19,064 52,514 -
NOSH 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 2,042,954 1,909,616 4.60%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -69.94% -58.62% -24.82% -16.55% -12.32% -13.76% -61.54% -
ROE 0.00% 0.00% 0.00% 0.00% -282.42% -219.95% -275.62% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.12 14.23 17.10 17.02 16.11 14.91 11.98 0.77%
EPS -7.79 -7.76 -4.01 -2.87 -2.12 -2.11 -7.58 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0752 -0.0737 -0.0153 -0.0013 0.0075 0.0096 0.0275 -
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.27 40.25 48.43 48.15 45.58 41.00 31.68 5.38%
EPS -22.02 -21.94 -11.37 -8.10 -5.99 -5.81 -20.04 6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2127 -0.2085 -0.0433 -0.0037 0.0212 0.0264 0.0727 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.01 0.01 0.025 0.035 0.03 0.075 0.075 -
P/RPS 0.08 0.07 0.15 0.21 0.19 0.50 0.63 -74.76%
P/EPS -0.13 -0.13 -0.62 -1.22 -1.42 -3.55 -0.99 -74.19%
EY -778.57 -775.59 -160.59 -81.86 -70.61 -28.15 -101.06 290.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 4.00 7.81 2.73 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.01 0.01 0.02 0.03 0.03 0.07 0.075 -
P/RPS 0.08 0.07 0.12 0.18 0.19 0.47 0.63 -74.76%
P/EPS -0.13 -0.13 -0.50 -1.05 -1.42 -3.32 -0.99 -74.19%
EY -778.57 -775.59 -200.73 -95.50 -70.61 -30.16 -101.06 290.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 4.00 7.29 2.73 -

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