[PGB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 129.92%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 35,420 188,244 125,643 83,022 37,522 224,345 153,303 -62.38%
PBT 3,359 20,377 16,370 10,063 4,426 18,284 16,612 -65.58%
Tax -998 -6,713 -4,985 -2,833 -1,258 -6,136 -4,334 -62.46%
NP 2,361 13,664 11,385 7,230 3,168 12,148 12,278 -66.71%
-
NP to SH 2,361 13,538 11,386 7,238 3,148 12,147 12,262 -66.68%
-
Tax Rate 29.71% 32.94% 30.45% 28.15% 28.42% 33.56% 26.09% -
Total Cost 33,059 174,580 114,258 75,792 34,354 212,197 141,025 -62.01%
-
Net Worth 14,823,707 135,283 0 126,093 117,775 85,673 76,612 3256.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 2,348 2,339 2,285 - - 1,002 -
Div Payout % - 17.35% 20.55% 31.58% - - 8.17% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,823,707 135,283 0 126,093 117,775 85,673 76,612 3256.08%
NOSH 843,214 782,890 779,862 761,894 499,682 373,958 334,114 85.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.67% 7.26% 9.06% 8.71% 8.44% 5.41% 8.01% -
ROE 0.02% 10.01% 0.00% 5.74% 2.67% 14.18% 16.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.20 24.04 16.11 10.90 7.51 59.99 45.88 -79.71%
EPS 0.28 1.41 1.20 0.95 0.63 1.61 3.67 -82.03%
DPS 0.00 0.30 0.30 0.30 0.00 0.00 0.30 -
NAPS 17.58 0.1728 0.00 0.1655 0.2357 0.2291 0.2293 1709.49%
Adjusted Per Share Value based on latest NOSH - 786,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.90 26.06 17.40 11.50 5.20 31.06 21.23 -62.40%
EPS 0.33 1.87 1.58 1.00 0.44 1.68 1.70 -66.50%
DPS 0.00 0.33 0.32 0.32 0.00 0.00 0.14 -
NAPS 20.5246 0.1873 0.00 0.1746 0.1631 0.1186 0.1061 3255.56%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.26 0.32 0.27 0.25 0.28 0.28 0.34 -
P/RPS 6.19 1.33 1.68 2.29 3.73 0.47 0.74 312.60%
P/EPS 92.86 18.51 18.49 26.32 44.44 8.62 9.26 365.68%
EY 1.08 5.40 5.41 3.80 2.25 11.60 10.79 -78.47%
DY 0.00 0.94 1.11 1.20 0.00 0.00 0.88 -
P/NAPS 0.01 1.85 0.00 1.51 1.19 1.22 1.48 -96.43%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 -
Price 0.25 0.26 0.34 0.25 0.29 0.26 0.26 -
P/RPS 5.95 1.08 2.11 2.29 3.86 0.43 0.57 378.31%
P/EPS 89.29 15.04 23.29 26.32 46.03 8.00 7.08 442.64%
EY 1.12 6.65 4.29 3.80 2.17 12.49 14.12 -81.56%
DY 0.00 1.15 0.88 1.20 0.00 0.00 1.15 -
P/NAPS 0.01 1.50 0.00 1.51 1.23 1.13 1.13 -95.73%

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