[PGB] QoQ TTM 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- 52.88%
YoY- 51.84%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 128,496 79,711 62,258 54,877 32,810 32,275 29,320 168.04%
PBT 18,872 10,880 8,557 6,956 4,548 4,453 4,028 180.25%
Tax -5,035 -2,658 -1,716 -1,595 -1,036 -1,097 -1,078 179.68%
NP 13,837 8,222 6,841 5,361 3,512 3,356 2,950 180.47%
-
NP to SH 13,860 8,288 6,844 5,369 3,512 3,356 2,950 180.78%
-
Tax Rate 26.68% 24.43% 20.05% 22.93% 22.78% 24.64% 26.76% -
Total Cost 114,659 71,489 55,417 49,516 29,298 28,919 26,370 166.63%
-
Net Worth 0 0 101,271 59,887 3,474,517 33,783 31,783 -
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 % 6.40% - - - - - - -
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 0 0 101,271 59,887 3,474,517 33,783 31,783 -
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 10.77% 10.31% 10.99% 9.77% 10.70% 10.40% 10.06% -
ROE 0.00% 0.00% 6.76% 8.97% 0.10% 9.93% 9.28% -
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 43.46 27.13 21.09 21.08 17.39 17.11 15.85 96.02%
EPS 4.69 2.82 2.32 2.06 1.86 1.78 1.59 105.81%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.3431 0.23 18.42 0.1791 0.1718 -
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 17.79 11.04 8.62 7.60 4.54 4.47 4.06 168.01%
EPS 1.92 1.15 0.95 0.74 0.49 0.46 0.41 180.16%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1402 0.0829 4.8107 0.0468 0.044 -
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 0.69 1.03 1.23 2.56 3.33 3.04 2.21 -54.01%
P/EPS 6.40 9.93 11.21 26.19 31.15 29.23 21.95 -56.06%
EY 15.63 10.07 8.92 3.82 3.21 3.42 4.56 127.50%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.76 2.35 0.03 2.90 2.04 -
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 0.87 1.11 1.37 2.37 3.10 2.81 3.15 -57.62%
P/EPS 8.11 10.64 12.51 24.25 29.00 26.98 31.36 -59.44%
EY 12.34 9.40 8.00 4.12 3.45 3.71 3.19 146.62%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.85 2.17 0.03 2.68 2.91 -

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