[PGB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 184.2%
YoY- 211.74%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 56,101 27,609 15,424 29,362 7,316 10,156 8,043 265.49%
PBT 9,022 3,843 2,582 3,425 1,030 1,520 981 339.55%
Tax -2,445 -1,085 -806 -699 -68 -143 -685 133.73%
NP 6,577 2,758 1,776 2,726 962 1,377 296 691.85%
-
NP to SH 6,534 2,821 1,771 2,734 962 1,377 296 688.39%
-
Tax Rate 27.10% 28.23% 31.22% 20.41% 6.60% 9.41% 69.83% -
Total Cost 49,524 24,851 13,648 26,636 6,354 8,779 7,747 244.83%
-
Net Worth 110,811 103,612 101,271 59,887 3,474,517 33,783 31,783 130.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 886 - - - - - - -
Div Payout % 13.57% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 110,811 103,612 101,271 59,887 3,474,517 33,783 31,783 130.10%
NOSH 295,656 293,854 295,166 260,380 188,627 188,630 185,000 36.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.72% 9.99% 11.51% 9.28% 13.15% 13.56% 3.68% -
ROE 5.90% 2.72% 1.75% 4.57% 0.03% 4.08% 0.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.98 9.40 5.23 11.28 3.88 5.38 4.35 167.25%
EPS 2.21 0.96 0.60 1.05 0.51 0.73 0.16 476.60%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3748 0.3526 0.3431 0.23 18.42 0.1791 0.1718 68.28%
Adjusted Per Share Value based on latest NOSH - 260,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.30 4.09 2.28 4.34 1.08 1.50 1.19 265.48%
EPS 0.97 0.42 0.26 0.40 0.14 0.20 0.04 739.43%
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.1533 0.1498 0.0886 5.1409 0.05 0.047 130.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.28 0.26 0.54 0.58 0.52 0.35 -
P/RPS 1.58 2.98 4.98 4.79 14.95 9.66 8.05 -66.26%
P/EPS 13.57 29.17 43.33 51.43 113.73 71.23 218.75 -84.35%
EY 7.37 3.43 2.31 1.94 0.88 1.40 0.46 536.61%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.76 2.35 0.03 2.90 2.04 -46.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 -
Price 0.38 0.30 0.29 0.50 0.54 0.48 0.50 -
P/RPS 2.00 3.19 5.55 4.43 13.92 8.92 11.50 -68.87%
P/EPS 17.19 31.25 48.33 47.62 105.88 65.75 312.50 -85.56%
EY 5.82 3.20 2.07 2.10 0.94 1.52 0.32 592.81%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.85 0.85 2.17 0.03 2.68 2.91 -50.64%

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