[PGB] QoQ 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- -55.51%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 45,500 37,522 71,042 69,593 56,101 27,609 15,424 105.82%
PBT 5,637 4,426 1,672 3,747 9,022 3,843 2,582 68.37%
Tax -1,575 -1,258 -1,802 -804 -2,445 -1,085 -806 56.36%
NP 4,062 3,168 -130 2,943 6,577 2,758 1,776 73.68%
-
NP to SH 4,090 3,148 -115 2,907 6,534 2,821 1,771 74.80%
-
Tax Rate 27.94% 28.42% 107.78% 21.46% 27.10% 28.23% 31.22% -
Total Cost 41,438 34,354 71,172 66,650 49,524 24,851 13,648 109.82%
-
Net Worth 130,172 117,775 115,695 93,883 110,811 103,612 101,271 18.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,359 - - - 886 - - -
Div Payout % 57.69% - - - 13.57% - - -
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 130,172 117,775 115,695 93,883 110,811 103,612 101,271 18.23%
NOSH 786,538 499,682 505,000 409,436 295,656 293,854 295,166 92.32%
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 8.93% 8.44% -0.18% 4.23% 11.72% 9.99% 11.51% -
ROE 3.14% 2.67% -0.10% 3.10% 5.90% 2.72% 1.75% -
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 5.78 7.51 14.07 17.00 18.98 9.40 5.23 6.89%
EPS 0.52 0.63 -0.02 0.71 2.21 0.96 0.60 -9.10%
DPS 0.30 0.00 0.00 0.00 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 6.73 5.55 10.51 10.30 8.30 4.09 2.28 105.90%
EPS 0.61 0.47 -0.02 0.43 0.97 0.42 0.26 76.65%
DPS 0.35 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.1926 0.1743 0.1712 0.1389 0.164 0.1533 0.1498 18.25%
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 4.32 3.73 1.99 2.00 1.58 2.98 4.98 -9.05%
P/EPS 48.08 44.44 -1,229.57 47.89 13.57 29.17 43.33 7.18%
EY 2.08 2.25 -0.08 2.09 7.37 3.43 2.31 -6.75%
DY 1.20 0.00 0.00 0.00 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 4.32 3.86 1.85 1.53 2.00 3.19 5.55 -15.39%
P/EPS 48.08 46.03 -1,141.74 36.62 17.19 31.25 48.33 -0.34%
EY 2.08 2.17 -0.09 2.73 5.82 3.20 2.07 0.32%
DY 1.20 0.00 0.00 0.00 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