[PGB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 91.19%
YoY- 23.83%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 60,103 66,601 182,176 178,707 142,378 72,881 64,353 -1.13%
PBT 1,105 -12,415 14,711 9,657 10,095 8,083 7,966 -28.03%
Tax -1,980 -855 -3,539 -2,995 -2,977 -1,766 -2,542 -4.07%
NP -875 -13,270 11,172 6,662 7,118 6,317 5,424 -
-
NP to SH -556 -12,816 9,986 8,938 7,218 6,329 5,384 -
-
Tax Rate 179.19% - 24.06% 31.01% 29.49% 21.85% 31.91% -
Total Cost 60,978 79,871 171,004 172,045 135,260 66,564 58,929 0.57%
-
Net Worth 52,514 20,901,656 291,091 311,433 248,772 219,445 205,788 -20.34%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 52,514 20,901,656 291,091 311,433 248,772 219,445 205,788 -20.34%
NOSH 1,909,622 1,853,020 1,664,333 1,396,562 1,244,482 1,217,115 1,196,444 8.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1.46% -19.92% 6.13% 3.73% 5.00% 8.67% 8.43% -
ROE -1.06% -0.06% 3.43% 2.87% 2.90% 2.88% 2.62% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.15 3.84 10.95 12.80 11.44 5.99 5.38 -8.52%
EPS -0.03 -0.74 0.60 0.64 0.58 0.52 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 12.04 0.1749 0.223 0.1999 0.1803 0.172 -26.30%
Adjusted Per Share Value based on latest NOSH - 1,396,562
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.32 9.22 25.22 24.74 19.71 10.09 8.91 -1.13%
EPS -0.08 -1.77 1.38 1.24 1.00 0.88 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 28.94 0.403 0.4312 0.3444 0.3038 0.2849 -20.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.075 0.065 0.10 0.285 0.32 0.19 0.16 -
P/RPS 2.38 1.69 0.91 2.23 2.80 3.17 2.97 -3.62%
P/EPS -257.59 -8.80 16.67 44.53 55.17 36.54 35.56 -
EY -0.39 -11.36 6.00 2.25 1.81 2.74 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.01 0.57 1.28 1.60 1.05 0.93 19.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 21/11/11 -
Price 0.075 0.055 0.105 0.215 0.36 0.19 0.19 -
P/RPS 2.38 1.43 0.96 1.68 3.15 3.17 3.53 -6.35%
P/EPS -257.59 -7.45 17.50 33.59 62.07 36.54 42.22 -
EY -0.39 -13.42 5.71 2.98 1.61 2.74 2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.00 0.60 0.96 1.80 1.05 1.10 16.34%

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