[PGB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.07%
YoY- 31.63%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 110,436 62,258 62,445 34,944 40,624 29,340 28,369 147.25%
PBT 15,372 8,557 7,966 5,100 6,080 4,023 4,062 142.64%
Tax -4,340 -1,716 -1,213 -422 -572 -1,078 -524 308.83%
NP 11,032 6,841 6,753 4,678 5,508 2,945 3,538 113.28%
-
NP to SH 11,284 6,844 6,764 4,678 5,508 2,945 3,538 116.51%
-
Tax Rate 28.23% 20.05% 15.23% 8.27% 9.41% 26.80% 12.90% -
Total Cost 99,404 55,417 55,692 30,266 35,116 26,395 24,830 151.91%
-
Net Worth 103,612 80,417 49,024 3,502,795 33,783 32,487 32,284 117.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 103,612 80,417 49,024 3,502,795 33,783 32,487 32,284 117.42%
NOSH 293,854 234,383 213,151 190,162 188,630 189,102 189,571 33.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.99% 10.99% 10.81% 13.39% 13.56% 10.04% 12.47% -
ROE 10.89% 8.51% 13.80% 0.13% 16.30% 9.06% 10.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.58 26.56 29.30 18.38 21.54 15.52 14.96 84.68%
EPS 3.84 2.93 3.17 2.46 2.92 1.55 1.87 61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3431 0.23 18.42 0.1791 0.1718 0.1703 62.37%
Adjusted Per Share Value based on latest NOSH - 188,627
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.29 8.62 8.65 4.84 5.62 4.06 3.93 147.16%
EPS 1.56 0.95 0.94 0.65 0.76 0.41 0.49 116.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1113 0.0679 4.8499 0.0468 0.045 0.0447 117.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.28 0.26 0.54 0.58 0.52 0.35 0.22 -
P/RPS 0.75 0.98 1.84 3.16 2.41 2.26 1.47 -36.12%
P/EPS 7.29 8.90 17.02 23.58 17.81 22.47 11.79 -27.40%
EY 13.71 11.23 5.88 4.24 5.62 4.45 8.48 37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 2.35 0.03 2.90 2.04 1.29 -27.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 30/11/06 -
Price 0.30 0.29 0.50 0.54 0.48 0.50 0.34 -
P/RPS 0.80 1.09 1.71 2.94 2.23 3.22 2.27 -50.07%
P/EPS 7.81 9.93 15.76 21.95 16.44 32.11 18.21 -43.09%
EY 12.80 10.07 6.35 4.56 6.08 3.11 5.49 75.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 2.17 0.03 2.68 2.91 2.00 -43.44%

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