[PGB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.07%
YoY- 141.71%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 83,022 37,522 224,345 153,303 83,710 27,609 62,258 21.17%
PBT 10,063 4,426 18,284 16,612 12,865 3,843 8,557 11.42%
Tax -2,833 -1,258 -6,136 -4,334 -3,530 -1,085 -1,716 39.72%
NP 7,230 3,168 12,148 12,278 9,335 2,758 6,841 3.75%
-
NP to SH 7,238 3,148 12,147 12,262 9,355 2,821 6,844 3.80%
-
Tax Rate 28.15% 28.42% 33.56% 26.09% 27.44% 28.23% 20.05% -
Total Cost 75,792 34,354 212,197 141,025 74,375 24,851 55,417 23.23%
-
Net Worth 126,093 117,775 85,673 76,612 110,607 103,612 80,417 35.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,285 - - 1,002 885 - - -
Div Payout % 31.58% - - 8.17% 9.46% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 126,093 117,775 85,673 76,612 110,607 103,612 80,417 35.00%
NOSH 761,894 499,682 373,958 334,114 295,110 293,854 234,383 119.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.71% 8.44% 5.41% 8.01% 11.15% 9.99% 10.99% -
ROE 5.74% 2.67% 14.18% 16.01% 8.46% 2.72% 8.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.90 7.51 59.99 45.88 28.37 9.40 26.56 -44.80%
EPS 0.95 0.63 1.61 3.67 3.17 0.96 2.93 -52.83%
DPS 0.30 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.1655 0.2357 0.2291 0.2293 0.3748 0.3526 0.3431 -38.52%
Adjusted Per Share Value based on latest NOSH - 409,436
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.50 5.20 31.06 21.23 11.59 3.82 8.62 21.20%
EPS 1.00 0.44 1.68 1.70 1.30 0.39 0.95 3.48%
DPS 0.32 0.00 0.00 0.14 0.12 0.00 0.00 -
NAPS 0.1746 0.1631 0.1186 0.1061 0.1531 0.1435 0.1113 35.04%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.28 0.28 0.34 0.30 0.28 0.26 -
P/RPS 2.29 3.73 0.47 0.74 1.06 2.98 0.98 76.18%
P/EPS 26.32 44.44 8.62 9.26 9.46 29.17 8.90 106.16%
EY 3.80 2.25 11.60 10.79 10.57 3.43 11.23 -51.47%
DY 1.20 0.00 0.00 0.88 1.00 0.00 0.00 -
P/NAPS 1.51 1.19 1.22 1.48 0.80 0.79 0.76 58.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 -
Price 0.25 0.29 0.26 0.26 0.38 0.30 0.29 -
P/RPS 2.29 3.86 0.43 0.57 1.34 3.19 1.09 64.11%
P/EPS 26.32 46.03 8.00 7.08 11.99 31.25 9.93 91.63%
EY 3.80 2.17 12.49 14.12 8.34 3.20 10.07 -47.81%
DY 1.20 0.00 0.00 1.15 0.79 0.00 0.00 -
P/NAPS 1.51 1.23 1.13 1.13 1.01 0.85 0.85 46.73%

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