[PGB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 99.26%
YoY- -127.4%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 90,415 57,372 186,561 202,768 129,307 100,150 30,355 19.94%
PBT 4,621 2,019 -27,209 1,318 3,019 7,536 4,589 0.11%
Tax -2,565 -150 -1,125 -740 -2,020 -2,517 -1,653 7.59%
NP 2,056 1,869 -28,334 578 999 5,019 2,936 -5.76%
-
NP to SH -760 581 -29,208 -260 949 5,031 2,939 -
-
Tax Rate 55.51% 7.43% - 56.15% 66.91% 33.40% 36.02% -
Total Cost 88,359 55,503 214,895 202,190 128,308 95,131 27,419 21.52%
-
Net Worth 15,322 5,035,333 241,313 227,630 281,039 234,370 214,424 -35.56%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 15,322 5,035,333 241,313 227,630 281,039 234,370 214,424 -35.56%
NOSH 2,042,954 1,936,666 1,738,571 1,300,000 1,355,714 1,227,073 1,224,583 8.90%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.27% 3.26% -15.19% 0.29% 0.77% 5.01% 9.67% -
ROE -4.96% 0.01% -12.10% -0.11% 0.34% 2.15% 1.37% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.43 2.96 10.73 15.60 9.54 8.16 2.48 10.14%
EPS -0.04 0.03 -1.68 -0.02 0.07 0.41 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 2.60 0.1388 0.1751 0.2073 0.191 0.1751 -40.83%
Adjusted Per Share Value based on latest NOSH - 1,300,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.52 7.94 25.83 28.07 17.90 13.87 4.20 19.95%
EPS -0.11 0.08 -4.04 -0.04 0.13 0.70 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 6.9718 0.3341 0.3152 0.3891 0.3245 0.2969 -35.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.03 0.09 0.085 0.135 0.315 0.205 0.19 -
P/RPS 0.68 3.04 0.79 0.87 3.30 2.51 7.66 -33.19%
P/EPS -80.64 300.00 -5.06 -675.00 450.00 50.00 79.17 -
EY -1.24 0.33 -19.76 -0.15 0.22 2.00 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.03 0.61 0.77 1.52 1.07 1.09 24.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 19/05/17 27/05/16 26/05/15 28/05/14 20/05/13 31/05/12 -
Price 0.03 0.085 0.075 0.115 0.32 0.265 0.20 -
P/RPS 0.68 2.87 0.70 0.74 3.36 3.25 8.07 -33.77%
P/EPS -80.64 283.33 -4.46 -575.00 457.14 64.63 83.33 -
EY -1.24 0.35 -22.40 -0.17 0.22 1.55 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.03 0.54 0.66 1.54 1.39 1.14 23.25%

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