[PGB] QoQ TTM 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- 27.47%
YoY- 132.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 168,727 128,496 79,711 62,258 54,877 32,810 32,275 200.31%
PBT 19,194 18,872 10,880 8,557 6,956 4,548 4,453 164.15%
Tax -5,140 -5,035 -2,658 -1,716 -1,595 -1,036 -1,097 179.22%
NP 14,054 13,837 8,222 6,841 5,361 3,512 3,356 159.13%
-
NP to SH 14,033 13,860 8,288 6,844 5,369 3,512 3,356 158.87%
-
Tax Rate 26.78% 26.68% 24.43% 20.05% 22.93% 22.78% 24.64% -
Total Cost 154,673 114,659 71,489 55,417 49,516 29,298 28,919 204.90%
-
Net Worth 0 0 0 101,271 59,887 3,474,517 33,783 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 886 886 - - - - - -
Div Payout % 6.32% 6.40% - - - - - -
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 0 0 0 101,271 59,887 3,474,517 33,783 -
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 8.33% 10.77% 10.31% 10.99% 9.77% 10.70% 10.40% -
ROE 0.00% 0.00% 0.00% 6.76% 8.97% 0.10% 9.93% -
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 41.21 43.46 27.13 21.09 21.08 17.39 17.11 79.39%
EPS 3.43 4.69 2.82 2.32 2.06 1.86 1.78 54.66%
DPS 0.22 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.3431 0.23 18.42 0.1791 -
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 23.36 17.79 11.04 8.62 7.60 4.54 4.47 200.24%
EPS 1.94 1.92 1.15 0.95 0.74 0.49 0.46 160.34%
DPS 0.12 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1402 0.0829 4.8107 0.0468 -
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 0.83 0.69 1.03 1.23 2.56 3.33 3.04 -57.81%
P/EPS 9.92 6.40 9.93 11.21 26.19 31.15 29.23 -51.24%
EY 10.08 15.63 10.07 8.92 3.82 3.21 3.42 105.16%
DY 0.64 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.76 2.35 0.03 2.90 -
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 0.63 0.87 1.11 1.37 2.37 3.10 2.81 -62.99%
P/EPS 7.59 8.11 10.64 12.51 24.25 29.00 26.98 -56.96%
EY 13.18 12.34 9.40 8.00 4.12 3.45 3.71 132.28%
DY 0.83 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.85 2.17 0.03 2.68 -

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