[PGB] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -200.77%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 207,222 296,127 399,172 704,833 642,160 513,537 276,929 -3.79%
PBT -37,351 -17,589 -200,905 -2,781 -36,780 12,118 28,386 -
Tax -22,308 -23,153 -4,868 -11,550 998 -8,052 -8,270 14.14%
NP -59,659 -40,742 -205,773 -14,331 -35,782 4,066 20,116 -
-
NP to SH -48,676 -41,931 -207,285 -18,643 -35,162 3,410 20,171 -
-
Tax Rate - - - - - 66.45% 29.13% -
Total Cost 266,881 336,869 604,945 719,164 677,942 509,471 256,813 0.51%
-
Net Worth -204,907 19,064 45,310 252,752 246,041 240,847 228,581 -
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth -204,907 19,064 45,310 252,752 246,041 240,847 228,581 -
NOSH 2,042,954 2,042,954 1,853,022 1,649,823 1,397,965 1,262,962 1,221,055 7.10%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -28.79% -13.76% -51.55% -2.03% -5.57% 0.79% 7.26% -
ROE 0.00% -219.95% -457.48% -7.38% -14.29% 1.42% 8.82% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.14 14.91 22.99 42.72 45.94 40.66 22.68 -10.17%
EPS -1.52 -2.20 -11.53 -1.13 -2.52 0.27 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1003 0.0096 0.0261 0.1532 0.176 0.1907 0.1872 -
Adjusted Per Share Value based on latest NOSH - 1,673,063
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 28.69 41.00 55.27 97.59 88.91 71.10 38.34 -3.79%
EPS -6.74 -5.81 -28.70 -2.58 -4.87 0.47 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2837 0.0264 0.0627 0.35 0.3407 0.3335 0.3165 -
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.01 0.075 0.06 0.105 0.155 0.375 0.19 -
P/RPS 0.10 0.50 0.26 0.25 0.34 0.92 0.84 -24.70%
P/EPS -0.42 -3.55 -0.50 -9.29 -6.16 138.89 11.50 -
EY -238.26 -28.15 -199.00 -10.76 -16.23 0.72 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.81 2.30 0.69 0.88 1.97 1.01 -
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/08/20 28/02/18 28/02/17 29/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.02 0.07 0.065 0.085 0.15 0.405 0.20 -
P/RPS 0.20 0.47 0.28 0.20 0.33 1.00 0.88 -17.92%
P/EPS -0.84 -3.32 -0.54 -7.52 -5.96 150.00 12.11 -
EY -119.13 -30.16 -183.70 -13.29 -16.77 0.67 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.29 2.49 0.55 0.85 2.12 1.07 -

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