[PGB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.59%
YoY- 91.15%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 167,420 110,436 62,258 62,445 34,944 40,624 29,340 219.66%
PBT 25,730 15,372 8,557 7,966 5,100 6,080 4,023 244.94%
Tax -7,060 -4,340 -1,716 -1,213 -422 -572 -1,078 250.44%
NP 18,670 11,032 6,841 6,753 4,678 5,508 2,945 242.92%
-
NP to SH 18,710 11,284 6,844 6,764 4,678 5,508 2,945 243.41%
-
Tax Rate 27.44% 28.23% 20.05% 15.23% 8.27% 9.41% 26.80% -
Total Cost 148,750 99,404 55,417 55,692 30,266 35,116 26,395 217.01%
-
Net Worth 110,607 103,612 80,417 49,024 3,502,795 33,783 32,487 126.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,770 - - - - - - -
Div Payout % 9.46% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 110,607 103,612 80,417 49,024 3,502,795 33,783 32,487 126.48%
NOSH 295,110 293,854 234,383 213,151 190,162 188,630 189,102 34.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.15% 9.99% 10.99% 10.81% 13.39% 13.56% 10.04% -
ROE 16.92% 10.89% 8.51% 13.80% 0.13% 16.30% 9.06% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.73 37.58 26.56 29.30 18.38 21.54 15.52 137.47%
EPS 6.34 3.84 2.93 3.17 2.46 2.92 1.55 155.98%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3748 0.3526 0.3431 0.23 18.42 0.1791 0.1718 68.28%
Adjusted Per Share Value based on latest NOSH - 260,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.18 15.29 8.62 8.65 4.84 5.62 4.06 219.78%
EPS 2.59 1.56 0.95 0.94 0.65 0.76 0.41 242.10%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1435 0.1113 0.0679 4.8499 0.0468 0.045 126.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.28 0.26 0.54 0.58 0.52 0.35 -
P/RPS 0.53 0.75 0.98 1.84 3.16 2.41 2.26 -62.00%
P/EPS 4.73 7.29 8.90 17.02 23.58 17.81 22.47 -64.64%
EY 21.13 13.71 11.23 5.88 4.24 5.62 4.45 182.77%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.76 2.35 0.03 2.90 2.04 -46.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.38 0.30 0.29 0.50 0.54 0.48 0.50 -
P/RPS 0.67 0.80 1.09 1.71 2.94 2.23 3.22 -64.91%
P/EPS 5.99 7.81 9.93 15.76 21.95 16.44 32.11 -67.38%
EY 16.68 12.80 10.07 6.35 4.56 6.08 3.11 206.71%
DY 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.85 2.17 0.03 2.68 2.91 -50.64%

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