[PGB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.65%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 79,711 62,258 54,877 32,810 32,275 29,320 29,445 94.12%
PBT 10,880 8,557 6,956 4,548 4,453 4,028 4,331 84.69%
Tax -2,658 -1,716 -1,595 -1,036 -1,097 -1,078 -795 123.42%
NP 8,222 6,841 5,361 3,512 3,356 2,950 3,536 75.42%
-
NP to SH 8,288 6,844 5,369 3,512 3,356 2,950 3,536 76.35%
-
Tax Rate 24.43% 20.05% 22.93% 22.78% 24.64% 26.76% 18.36% -
Total Cost 71,489 55,417 49,516 29,298 28,919 26,370 25,909 96.60%
-
Net Worth 0 101,271 59,887 3,474,517 33,783 31,783 32,468 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 101,271 59,887 3,474,517 33,783 31,783 32,468 -
NOSH 293,854 295,166 260,380 188,627 188,630 185,000 190,652 33.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.31% 10.99% 9.77% 10.70% 10.40% 10.06% 12.01% -
ROE 0.00% 6.76% 8.97% 0.10% 9.93% 9.28% 10.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.13 21.09 21.08 17.39 17.11 15.85 15.44 45.56%
EPS 2.82 2.32 2.06 1.86 1.78 1.59 1.85 32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3431 0.23 18.42 0.1791 0.1718 0.1703 -
Adjusted Per Share Value based on latest NOSH - 188,627
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.79 9.21 8.12 4.85 4.78 4.34 4.36 93.97%
EPS 1.23 1.01 0.79 0.52 0.50 0.44 0.52 77.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1498 0.0886 5.1409 0.05 0.047 0.048 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.28 0.26 0.54 0.58 0.52 0.35 0.22 -
P/RPS 1.03 1.23 2.56 3.33 3.04 2.21 1.42 -19.25%
P/EPS 9.93 11.21 26.19 31.15 29.23 21.95 11.86 -11.15%
EY 10.07 8.92 3.82 3.21 3.42 4.56 8.43 12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.76 2.35 0.03 2.90 2.04 1.29 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 30/11/06 -
Price 0.30 0.29 0.50 0.54 0.48 0.50 0.34 -
P/RPS 1.11 1.37 2.37 3.10 2.81 3.15 2.20 -36.59%
P/EPS 10.64 12.51 24.25 29.00 26.98 31.36 18.33 -30.39%
EY 9.40 8.00 4.12 3.45 3.71 3.19 5.45 43.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.85 2.17 0.03 2.68 2.91 2.00 -

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