[PGB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 87.03%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 62,258 62,445 34,944 40,624 29,340 28,369 27,964 70.25%
PBT 8,557 7,966 5,100 6,080 4,023 4,062 4,060 64.16%
Tax -1,716 -1,213 -422 -572 -1,078 -524 -506 125.22%
NP 6,841 6,753 4,678 5,508 2,945 3,538 3,554 54.55%
-
NP to SH 6,844 6,764 4,678 5,508 2,945 3,538 3,554 54.60%
-
Tax Rate 20.05% 15.23% 8.27% 9.41% 26.80% 12.90% 12.46% -
Total Cost 55,417 55,692 30,266 35,116 26,395 24,830 24,410 72.47%
-
Net Worth 80,417 49,024 3,502,795 33,783 32,487 32,284 31,305 87.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,417 49,024 3,502,795 33,783 32,487 32,284 31,305 87.24%
NOSH 234,383 213,151 190,162 188,630 189,102 189,571 189,042 15.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.99% 10.81% 13.39% 13.56% 10.04% 12.47% 12.71% -
ROE 8.51% 13.80% 0.13% 16.30% 9.06% 10.96% 11.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.56 29.30 18.38 21.54 15.52 14.96 14.79 47.58%
EPS 2.93 3.17 2.46 2.92 1.55 1.87 1.88 34.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.23 18.42 0.1791 0.1718 0.1703 0.1656 62.30%
Adjusted Per Share Value based on latest NOSH - 188,630
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.62 8.65 4.84 5.62 4.06 3.93 3.87 70.30%
EPS 0.95 0.94 0.65 0.76 0.41 0.49 0.49 55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.0679 4.8499 0.0468 0.045 0.0447 0.0433 87.32%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.26 0.54 0.58 0.52 0.35 0.22 0.22 -
P/RPS 0.98 1.84 3.16 2.41 2.26 1.47 1.49 -24.31%
P/EPS 8.90 17.02 23.58 17.81 22.47 11.79 11.70 -16.62%
EY 11.23 5.88 4.24 5.62 4.45 8.48 8.55 19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 2.35 0.03 2.90 2.04 1.29 1.33 -31.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.29 0.50 0.54 0.48 0.50 0.34 0.23 -
P/RPS 1.09 1.71 2.94 2.23 3.22 2.27 1.55 -20.86%
P/EPS 9.93 15.76 21.95 16.44 32.11 18.21 12.23 -12.93%
EY 10.07 6.35 4.56 6.08 3.11 5.49 8.17 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.17 0.03 2.68 2.91 2.00 1.39 -27.89%

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