[PGB] QoQ TTM 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- 7.81%
YoY- -49.02%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 347,785 329,171 296,128 228,792 235,290 269,982 399,171 -8.80%
PBT -32,727 -14,990 -17,592 -136,815 -150,335 -171,678 -200,906 -70.27%
Tax -24,840 -25,565 -23,150 -3,974 -2,849 -3,892 -4,867 197.31%
NP -57,567 -40,555 -40,742 -140,789 -153,184 -175,570 -205,773 -57.32%
-
NP to SH -58,532 -43,273 -41,932 -144,740 -157,000 -177,496 -207,285 -57.05%
-
Tax Rate - - - - - - - -
Total Cost 405,352 369,726 336,870 369,581 388,474 445,552 604,944 -23.48%
-
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 1,909,616 1,909,622 1,936,666 1,736,018 11.49%
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 -16.55% -12.32% -13.76% -61.54% -65.10% -65.03% -51.55% -
ROE 0.00% -282.42% -219.95% -275.62% -270.44% -3.53% -457.48% -
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 17.02 16.11 14.91 11.98 12.44 13.94 22.99 -18.20%
EPS -2.87 -2.12 -2.11 -7.58 -8.30 -9.17 -11.94 -61.44%
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 48.15 45.58 41.00 31.68 32.58 37.38 55.27 -8.80%
EPS -8.10 -5.99 -5.81 -20.04 -21.74 -24.58 -28.70 -57.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0037 0.0212 0.0264 0.0727 0.0804 6.9718 0.0627 -
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 0.21 0.19 0.50 0.63 0.64 0.65 0.26 -13.30%
P/EPS -1.22 -1.42 -3.55 -0.99 -0.96 -0.98 -0.50 81.53%
EY -81.86 -70.61 -28.15 -101.06 -103.78 -101.83 -199.00 -44.77%
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 0.18 0.19 0.47 0.63 0.52 0.61 0.28 -25.57%
P/EPS -1.05 -1.42 -3.32 -0.99 -0.78 -0.93 -0.54 55.97%
EY -95.50 -70.61 -30.16 -101.06 -127.73 -107.82 -183.70 -35.42%
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