[PGB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2837.39%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,601 42,621 45,500 37,522 71,042 69,593 56,101 7.56%
PBT 4,007 6,355 5,637 4,426 1,672 3,747 9,022 -41.70%
Tax -1,728 -2,200 -1,575 -1,258 -1,802 -804 -2,445 -20.60%
NP 2,279 4,155 4,062 3,168 -130 2,943 6,577 -50.57%
-
NP to SH 2,152 4,148 4,090 3,148 -115 2,907 6,534 -52.21%
-
Tax Rate 43.12% 34.62% 27.94% 28.42% 107.78% 21.46% 27.10% -
Total Cost 60,322 38,466 41,438 34,354 71,172 66,650 49,524 14.01%
-
Net Worth 138,111 137,290 130,172 117,775 115,695 93,883 110,811 15.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,359 - - - 886 -
Div Payout % - - 57.69% - - - 13.57% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 138,111 137,290 130,172 117,775 115,695 93,883 110,811 15.76%
NOSH 799,259 813,333 786,538 499,682 505,000 409,436 295,656 93.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.64% 9.75% 8.93% 8.44% -0.18% 4.23% 11.72% -
ROE 1.56% 3.02% 3.14% 2.67% -0.10% 3.10% 5.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.83 5.24 5.78 7.51 14.07 17.00 18.98 -44.49%
EPS 0.22 0.51 0.52 0.63 -0.02 0.71 2.21 -78.43%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
NAPS 0.1728 0.1688 0.1655 0.2357 0.2291 0.2293 0.3748 -40.23%
Adjusted Per Share Value based on latest NOSH - 499,682
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.26 6.31 6.73 5.55 10.51 10.30 8.30 7.54%
EPS 0.32 0.61 0.61 0.47 -0.02 0.43 0.97 -52.15%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.13 -
NAPS 0.2044 0.2031 0.1926 0.1743 0.1712 0.1389 0.164 15.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.32 0.27 0.25 0.28 0.28 0.34 0.30 -
P/RPS 4.09 5.15 4.32 3.73 1.99 2.00 1.58 88.20%
P/EPS 118.85 52.94 48.08 44.44 -1,229.57 47.89 13.57 323.21%
EY 0.84 1.89 2.08 2.25 -0.08 2.09 7.37 -76.39%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.00 -
P/NAPS 1.85 1.60 1.51 1.19 1.22 1.48 0.80 74.60%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 -
Price 0.26 0.34 0.25 0.29 0.26 0.26 0.38 -
P/RPS 3.32 6.49 4.32 3.86 1.85 1.53 2.00 40.06%
P/EPS 96.56 66.67 48.08 46.03 -1,141.74 36.62 17.19 215.00%
EY 1.04 1.50 2.08 2.17 -0.09 2.73 5.82 -68.17%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.79 -
P/NAPS 1.50 2.01 1.51 1.23 1.13 1.13 1.01 30.07%

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