[PGB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 64.87%
YoY- 104.87%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 224,345 204,404 167,420 110,436 62,258 62,445 34,944 243.49%
PBT 18,284 22,149 25,730 15,372 8,557 7,966 5,100 133.33%
Tax -6,136 -5,778 -7,060 -4,340 -1,716 -1,213 -422 490.91%
NP 12,148 16,370 18,670 11,032 6,841 6,753 4,678 88.38%
-
NP to SH 12,147 16,349 18,710 11,284 6,844 6,764 4,678 88.37%
-
Tax Rate 33.56% 26.09% 27.44% 28.23% 20.05% 15.23% 8.27% -
Total Cost 212,197 188,033 148,750 99,404 55,417 55,692 30,266 264.16%
-
Net Worth 85,673 76,612 110,607 103,612 80,417 49,024 3,502,795 -91.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,336 1,770 - - - - -
Div Payout % - 8.17% 9.46% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,673 76,612 110,607 103,612 80,417 49,024 3,502,795 -91.47%
NOSH 373,958 334,114 295,110 293,854 234,383 213,151 190,162 56.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.41% 8.01% 11.15% 9.99% 10.99% 10.81% 13.39% -
ROE 14.18% 21.34% 16.92% 10.89% 8.51% 13.80% 0.13% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.99 61.18 56.73 37.58 26.56 29.30 18.38 119.24%
EPS 1.61 4.89 6.34 3.84 2.93 3.17 2.46 -24.52%
DPS 0.00 0.40 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.2293 0.3748 0.3526 0.3431 0.23 18.42 -94.56%
Adjusted Per Share Value based on latest NOSH - 293,854
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 33.19 30.24 24.77 16.34 9.21 9.24 5.17 243.47%
EPS 1.80 2.42 2.77 1.67 1.01 1.00 0.69 88.95%
DPS 0.00 0.20 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.1134 0.1637 0.1533 0.119 0.0725 5.1828 -91.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.34 0.30 0.28 0.26 0.54 0.58 -
P/RPS 0.47 0.56 0.53 0.75 0.98 1.84 3.16 -71.76%
P/EPS 8.62 6.95 4.73 7.29 8.90 17.02 23.58 -48.71%
EY 11.60 14.39 21.13 13.71 11.23 5.88 4.24 95.01%
DY 0.00 1.18 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.48 0.80 0.79 0.76 2.35 0.03 1069.36%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 -
Price 0.26 0.26 0.38 0.30 0.29 0.50 0.54 -
P/RPS 0.43 0.42 0.67 0.80 1.09 1.71 2.94 -72.07%
P/EPS 8.00 5.31 5.99 7.81 9.93 15.76 21.95 -48.82%
EY 12.49 18.82 16.68 12.80 10.07 6.35 4.56 95.16%
DY 0.00 1.54 1.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 1.01 0.85 0.85 2.17 0.03 1011.37%

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