[PGB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 3374.62%
YoY- 51.39%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 171,507 119,160 282,772 395,949 303,396 231,202 105,734 6.65%
PBT 8,962 3,734 42,599 14,859 11,793 17,558 13,626 -5.42%
Tax -23,818 -1,238 -87,525 -4,783 -5,005 -5,394 -4,971 23.20%
NP -14,856 2,496 -44,926 10,076 6,788 12,164 8,655 -
-
NP to SH -21,343 -169 -47,312 8,514 5,624 11,775 8,658 -
-
Tax Rate 265.77% 33.15% 205.46% 32.19% 42.44% 30.72% 36.48% -
Total Cost 186,363 116,664 327,698 385,873 296,608 219,038 97,079 9.07%
-
Net Worth -172,424 58,054 228,384 290,294 285,726 240,406 21,888,888 -
Dividend
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 3,048 -
Div Payout % - - - - - - 35.21% -
Equity
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth -172,424 58,054 228,384 290,294 285,726 240,406 21,888,888 -
NOSH 2,042,954 1,909,622 1,739,411 1,637,307 1,371,707 1,226,562 1,219,436 7.11%
Ratio Analysis
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -8.66% 2.09% -15.89% 2.54% 2.24% 5.26% 8.19% -
ROE 0.00% -0.29% -20.72% 2.93% 1.97% 4.90% 0.04% -
Per Share
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.40 6.30 16.26 24.18 22.12 18.85 8.67 -0.42%
EPS -1.04 -0.01 -2.72 0.52 0.41 0.96 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS -0.0844 0.0307 0.1313 0.1773 0.2083 0.196 17.95 -
Adjusted Per Share Value based on latest NOSH - 1,655,471
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 23.75 16.50 39.15 54.82 42.01 32.01 14.64 6.65%
EPS -2.96 -0.02 -6.55 1.18 0.78 1.63 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS -0.2387 0.0804 0.3162 0.4019 0.3956 0.3329 30.3069 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.005 0.08 0.07 0.115 0.31 0.24 0.20 -
P/RPS 0.06 1.27 0.43 0.48 1.40 1.27 2.31 -38.51%
P/EPS -0.48 -895.16 -2.57 22.12 75.61 25.00 28.17 -
EY -208.94 -0.11 -38.86 4.52 1.32 4.00 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.00 2.61 0.53 0.65 1.49 1.22 0.01 -
Price Multiplier on Announcement Date
31/12/19 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/20 24/08/17 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 -
Price 0.005 0.065 0.075 0.095 0.295 0.345 0.20 -
P/RPS 0.06 1.03 0.46 0.39 1.33 1.83 2.31 -38.51%
P/EPS -0.48 -727.32 -2.76 18.27 71.95 35.94 28.17 -
EY -208.94 -0.14 -36.27 5.47 1.39 2.78 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.00 2.12 0.57 0.54 1.42 1.76 0.01 -

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