[PGB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.76%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 62,258 54,877 32,810 32,275 29,320 29,445 29,961 62.62%
PBT 8,557 6,956 4,548 4,453 4,028 4,331 4,444 54.58%
Tax -1,716 -1,595 -1,036 -1,097 -1,078 -795 -1,108 33.75%
NP 6,841 5,361 3,512 3,356 2,950 3,536 3,336 61.19%
-
NP to SH 6,844 5,369 3,512 3,356 2,950 3,536 3,336 61.24%
-
Tax Rate 20.05% 22.93% 22.78% 24.64% 26.76% 18.36% 24.93% -
Total Cost 55,417 49,516 29,298 28,919 26,370 25,909 26,625 62.80%
-
Net Worth 101,271 59,887 3,474,517 33,783 31,783 32,468 31,040 119.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 101,271 59,887 3,474,517 33,783 31,783 32,468 31,040 119.50%
NOSH 295,166 260,380 188,627 188,630 185,000 190,652 187,441 35.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.99% 9.77% 10.70% 10.40% 10.06% 12.01% 11.13% -
ROE 6.76% 8.97% 0.10% 9.93% 9.28% 10.89% 10.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.09 21.08 17.39 17.11 15.85 15.44 15.98 20.25%
EPS 2.32 2.06 1.86 1.78 1.59 1.85 1.78 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.23 18.42 0.1791 0.1718 0.1703 0.1656 62.30%
Adjusted Per Share Value based on latest NOSH - 188,630
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.62 7.60 4.54 4.47 4.06 4.08 4.15 62.57%
EPS 0.95 0.74 0.49 0.46 0.41 0.49 0.46 61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1402 0.0829 4.8107 0.0468 0.044 0.045 0.043 119.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.26 0.54 0.58 0.52 0.35 0.22 0.22 -
P/RPS 1.23 2.56 3.33 3.04 2.21 1.42 1.38 -7.36%
P/EPS 11.21 26.19 31.15 29.23 21.95 11.86 12.36 -6.28%
EY 8.92 3.82 3.21 3.42 4.56 8.43 8.09 6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 2.35 0.03 2.90 2.04 1.29 1.33 -31.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 23/08/07 29/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.29 0.50 0.54 0.48 0.50 0.34 0.23 -
P/RPS 1.37 2.37 3.10 2.81 3.15 2.20 1.44 -3.25%
P/EPS 12.51 24.25 29.00 26.98 31.36 18.33 12.92 -2.12%
EY 8.00 4.12 3.45 3.71 3.19 5.45 7.74 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 2.17 0.03 2.68 2.91 2.00 1.39 -27.89%

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