[PGB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.18%
YoY- 132.39%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 204,404 167,420 110,436 62,258 62,445 34,944 40,624 192.76%
PBT 22,149 25,730 15,372 8,557 7,966 5,100 6,080 136.19%
Tax -5,778 -7,060 -4,340 -1,716 -1,213 -422 -572 365.32%
NP 16,370 18,670 11,032 6,841 6,753 4,678 5,508 106.30%
-
NP to SH 16,349 18,710 11,284 6,844 6,764 4,678 5,508 106.12%
-
Tax Rate 26.09% 27.44% 28.23% 20.05% 15.23% 8.27% 9.41% -
Total Cost 188,033 148,750 99,404 55,417 55,692 30,266 35,116 205.13%
-
Net Worth 76,612 110,607 103,612 80,417 49,024 3,502,795 33,783 72.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,336 1,770 - - - - - -
Div Payout % 8.17% 9.46% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 76,612 110,607 103,612 80,417 49,024 3,502,795 33,783 72.35%
NOSH 334,114 295,110 293,854 234,383 213,151 190,162 188,630 46.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.01% 11.15% 9.99% 10.99% 10.81% 13.39% 13.56% -
ROE 21.34% 16.92% 10.89% 8.51% 13.80% 0.13% 16.30% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.18 56.73 37.58 26.56 29.30 18.38 21.54 100.17%
EPS 4.89 6.34 3.84 2.93 3.17 2.46 2.92 40.88%
DPS 0.40 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.3748 0.3526 0.3431 0.23 18.42 0.1791 17.85%
Adjusted Per Share Value based on latest NOSH - 295,166
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.30 23.18 15.29 8.62 8.65 4.84 5.62 192.92%
EPS 2.26 2.59 1.56 0.95 0.94 0.65 0.76 106.38%
DPS 0.19 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1531 0.1435 0.1113 0.0679 4.8499 0.0468 72.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.30 0.28 0.26 0.54 0.58 0.52 -
P/RPS 0.56 0.53 0.75 0.98 1.84 3.16 2.41 -62.10%
P/EPS 6.95 4.73 7.29 8.90 17.02 23.58 17.81 -46.50%
EY 14.39 21.13 13.71 11.23 5.88 4.24 5.62 86.84%
DY 1.18 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.80 0.79 0.76 2.35 0.03 2.90 -36.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 -
Price 0.26 0.38 0.30 0.29 0.50 0.54 0.48 -
P/RPS 0.42 0.67 0.80 1.09 1.71 2.94 2.23 -67.04%
P/EPS 5.31 5.99 7.81 9.93 15.76 21.95 16.44 -52.82%
EY 18.82 16.68 12.80 10.07 6.35 4.56 6.08 111.95%
DY 1.54 1.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.01 0.85 0.85 2.17 0.03 2.68 -43.68%

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