[PGB] QoQ TTM 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- 3.82%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 595,978 552,941 523,784 471,894 402,397 346,724 276,929 66.92%
PBT 5,701 6,949 11,466 34,331 32,319 31,333 28,386 -65.80%
Tax -6,849 -6,741 -7,238 -9,904 -8,693 -9,134 -8,270 -11.84%
NP -1,148 208 4,228 24,427 23,626 22,199 20,116 -
-
NP to SH -2,554 -485 3,597 24,177 23,288 22,262 20,170 -
-
Tax Rate 120.14% 97.01% 63.13% 28.85% 26.90% 29.15% 29.13% -
Total Cost 597,126 552,733 519,556 447,467 378,771 324,525 256,813 75.78%
-
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 -0.19% 0.04% 0.81% 5.18% 5.87% 6.40% 7.26% -
ROE -0.89% -0.17% 1.50% 9.72% 9.51% 9.50% 8.76% -
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 43.34 40.79 41.68 37.92 32.22 28.26 22.52 54.90%
EPS -0.19 -0.04 0.29 1.94 1.86 1.81 1.64 -
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 88.18 81.81 77.50 69.82 59.54 51.30 40.97 66.93%
EPS -0.38 -0.07 0.53 3.58 3.45 3.29 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4238 0.4158 0.3546 0.3681 0.3622 0.3468 0.3405 15.75%
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 0.72 0.77 0.90 0.84 0.74 0.73 0.84 -9.79%
P/EPS -166.90 -880.52 131.01 16.47 12.87 11.30 11.58 -
EY -0.60 -0.11 0.76 6.07 7.77 8.85 8.63 -
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 0.68 0.78 0.97 0.95 1.07 0.94 0.89 -16.46%
P/EPS -158.82 -894.49 141.50 18.53 18.50 14.61 12.19 -
EY -0.63 -0.11 0.71 5.40 5.40 6.85 8.20 -
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