[PGB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -156.46%
YoY- -34.77%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 84,474 329,171 269,982 702,630 715,620 552,941 346,724 -17.14%
PBT -57,156 -14,990 -171,678 -31,060 -38,481 6,949 31,333 -
Tax -969 -25,565 -3,892 -12,043 2,278 -6,741 -9,134 -25.83%
NP -58,125 -40,555 -175,570 -43,103 -36,203 208 22,199 -
-
NP to SH -40,362 -43,273 -177,496 -47,450 -35,209 -485 22,262 -
-
Tax Rate - - - - - 97.01% 29.15% -
Total Cost 142,599 369,726 445,552 745,733 751,823 552,733 324,525 -10.37%
-
Net Worth -205,724 15,322 5,035,333 241,313 227,630 281,039 234,370 -
Dividend
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth -205,724 15,322 5,035,333 241,313 227,630 281,039 234,370 -
NOSH 2,042,954 2,042,954 1,936,666 1,738,571 1,300,000 1,355,714 1,227,073 7.02%
Ratio Analysis
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -68.81% -12.32% -65.03% -6.13% -5.06% 0.04% 6.40% -
ROE 0.00% -282.42% -3.53% -19.66% -15.47% -0.17% 9.50% -
Per Share
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.13 16.11 13.94 40.41 55.05 40.79 28.26 -22.60%
EPS -1.98 -2.12 -9.17 -2.73 -2.71 -0.04 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1007 0.0075 2.60 0.1388 0.1751 0.2073 0.191 -
Adjusted Per Share Value based on latest NOSH - 1,738,571
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.70 45.58 37.38 97.28 99.08 76.56 48.01 -17.14%
EPS -5.59 -5.99 -24.58 -6.57 -4.87 -0.07 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2848 0.0212 6.9718 0.3341 0.3152 0.3891 0.3245 -
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/20 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.01 0.03 0.09 0.085 0.135 0.315 0.205 -
P/RPS 0.24 0.19 0.65 0.21 0.25 0.77 0.73 -13.77%
P/EPS -0.51 -1.42 -0.98 -3.11 -4.98 -880.52 11.30 -
EY -197.57 -70.61 -101.83 -32.11 -20.06 -0.11 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 0.03 0.61 0.77 1.52 1.07 -
Price Multiplier on Announcement Date
30/09/20 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/11/20 31/05/18 19/05/17 27/05/16 26/05/15 28/05/14 20/05/13 -
Price 0.015 0.03 0.085 0.075 0.115 0.32 0.265 -
P/RPS 0.36 0.19 0.61 0.19 0.21 0.78 0.94 -12.00%
P/EPS -0.76 -1.42 -0.93 -2.75 -4.25 -894.49 14.61 -
EY -131.71 -70.61 -107.82 -36.39 -23.55 -0.11 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 0.03 0.54 0.66 1.54 1.39 -

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