[PGB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -35.22%
YoY- 498.31%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 69,593 56,101 27,609 15,424 29,362 7,316 10,156 259.50%
PBT 3,747 9,022 3,843 2,582 3,425 1,030 1,520 82.18%
Tax -804 -2,445 -1,085 -806 -699 -68 -143 215.19%
NP 2,943 6,577 2,758 1,776 2,726 962 1,377 65.69%
-
NP to SH 2,907 6,534 2,821 1,771 2,734 962 1,377 64.34%
-
Tax Rate 21.46% 27.10% 28.23% 31.22% 20.41% 6.60% 9.41% -
Total Cost 66,650 49,524 24,851 13,648 26,636 6,354 8,779 284.85%
-
Net Worth 93,883 110,811 103,612 101,271 59,887 3,474,517 33,783 97.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 886 - - - - - -
Div Payout % - 13.57% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 93,883 110,811 103,612 101,271 59,887 3,474,517 33,783 97.29%
NOSH 409,436 295,656 293,854 295,166 260,380 188,627 188,630 67.40%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.23% 11.72% 9.99% 11.51% 9.28% 13.15% 13.56% -
ROE 3.10% 5.90% 2.72% 1.75% 4.57% 0.03% 4.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.00 18.98 9.40 5.23 11.28 3.88 5.38 114.88%
EPS 0.71 2.21 0.96 0.60 1.05 0.51 0.73 -1.82%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.3748 0.3526 0.3431 0.23 18.42 0.1791 17.85%
Adjusted Per Share Value based on latest NOSH - 295,166
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.64 7.77 3.82 2.14 4.07 1.01 1.41 258.96%
EPS 0.40 0.90 0.39 0.25 0.38 0.13 0.19 64.03%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1534 0.1435 0.1402 0.0829 4.8107 0.0468 97.23%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.34 0.30 0.28 0.26 0.54 0.58 0.52 -
P/RPS 2.00 1.58 2.98 4.98 4.79 14.95 9.66 -64.90%
P/EPS 47.89 13.57 29.17 43.33 51.43 113.73 71.23 -23.19%
EY 2.09 7.37 3.43 2.31 1.94 0.88 1.40 30.52%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.80 0.79 0.76 2.35 0.03 2.90 -36.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 -
Price 0.26 0.38 0.30 0.29 0.50 0.54 0.48 -
P/RPS 1.53 2.00 3.19 5.55 4.43 13.92 8.92 -69.02%
P/EPS 36.62 17.19 31.25 48.33 47.62 105.88 65.75 -32.23%
EY 2.73 5.82 3.20 2.07 2.10 0.94 1.52 47.59%
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.01 0.85 0.85 2.17 0.03 2.68 -43.68%

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