[PGB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.09%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 126,708 160,056 139,956 98,314 96,271 41,357 62,601 12.46%
PBT -32,351 -58,230 -15,535 6,678 5,359 5,792 4,007 -
Tax -3,227 8,998 319 -1,533 -664 -15 -1,728 10.96%
NP -35,578 -49,232 -15,216 5,145 4,695 5,777 2,279 -
-
NP to SH -37,142 -48,562 -15,583 5,184 4,698 5,775 2,152 -
-
Tax Rate - - - 22.96% 12.39% 0.26% 43.12% -
Total Cost 162,286 209,288 155,172 93,169 91,576 35,580 60,322 17.92%
-
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 3,390 - -
Div Payout % - - - - - 58.70% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
NOSH 1,673,063 1,424,164 1,256,693 1,229,473 1,204,615 1,059,387 799,259 13.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -28.08% -30.76% -10.87% 5.23% 4.88% 13.97% 3.64% -
ROE -14.49% -18.69% -6.50% 2.25% 2.22% 3.39% 1.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.57 11.24 11.14 8.00 7.99 3.90 7.83 -0.56%
EPS -2.22 -3.41 -1.24 0.43 0.39 0.54 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1532 0.1824 0.1907 0.1872 0.1756 0.161 0.1728 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,229,473
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.54 22.16 19.38 13.61 13.33 5.73 8.67 12.45%
EPS -5.14 -6.72 -2.16 0.72 0.65 0.80 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.3549 0.3597 0.3318 0.3187 0.2929 0.2362 0.1912 10.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.155 0.375 0.19 0.19 0.22 0.32 -
P/RPS 1.39 1.38 3.37 2.38 2.38 5.64 4.09 -16.45%
P/EPS -4.73 -4.55 -30.24 45.06 48.72 40.36 118.85 -
EY -21.14 -22.00 -3.31 2.22 2.05 2.48 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 0.69 0.85 1.97 1.01 1.08 1.37 1.85 -15.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 -
Price 0.085 0.15 0.405 0.20 0.20 0.25 0.26 -
P/RPS 1.12 1.33 3.64 2.50 2.50 6.40 3.32 -16.55%
P/EPS -3.83 -4.40 -32.66 47.43 51.28 45.86 96.56 -
EY -26.12 -22.73 -3.06 2.11 1.95 2.18 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.55 0.82 2.12 1.07 1.14 1.55 1.50 -15.39%

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