[PGB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 21.1%
YoY- 146.96%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 224,345 168,727 128,496 79,711 62,258 54,877 32,810 258.15%
PBT 18,284 19,194 18,872 10,880 8,557 6,956 4,548 151.76%
Tax -6,136 -5,140 -5,035 -2,658 -1,716 -1,595 -1,036 225.59%
NP 12,148 14,054 13,837 8,222 6,841 5,361 3,512 127.85%
-
NP to SH 12,147 14,033 13,860 8,288 6,844 5,369 3,512 127.84%
-
Tax Rate 33.56% 26.78% 26.68% 24.43% 20.05% 22.93% 22.78% -
Total Cost 212,197 154,673 114,659 71,489 55,417 49,516 29,298 272.10%
-
Net Worth 115,695 0 0 0 101,271 59,887 3,474,517 -89.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 886 886 886 - - - - -
Div Payout % 7.30% 6.32% 6.40% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,695 0 0 0 101,271 59,887 3,474,517 -89.54%
NOSH 505,000 409,436 295,656 293,854 295,166 260,380 188,627 92.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.41% 8.33% 10.77% 10.31% 10.99% 9.77% 10.70% -
ROE 10.50% 0.00% 0.00% 0.00% 6.76% 8.97% 0.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 44.42 41.21 43.46 27.13 21.09 21.08 17.39 86.33%
EPS 2.41 3.43 4.69 2.82 2.32 2.06 1.86 18.75%
DPS 0.18 0.22 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.00 0.00 0.00 0.3431 0.23 18.42 -94.56%
Adjusted Per Share Value based on latest NOSH - 293,854
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.06 23.36 17.79 11.04 8.62 7.60 4.54 258.28%
EPS 1.68 1.94 1.92 1.15 0.95 0.74 0.49 126.52%
DPS 0.12 0.12 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.00 0.00 0.00 0.1402 0.0829 4.8107 -89.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.34 0.30 0.28 0.26 0.54 0.58 -
P/RPS 0.63 0.83 0.69 1.03 1.23 2.56 3.33 -66.87%
P/EPS 11.64 9.92 6.40 9.93 11.21 26.19 31.15 -47.96%
EY 8.59 10.08 15.63 10.07 8.92 3.82 3.21 92.17%
DY 0.63 0.64 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 0.00 0.00 0.76 2.35 0.03 1069.36%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 23/08/07 -
Price 0.26 0.26 0.38 0.30 0.29 0.50 0.54 -
P/RPS 0.59 0.63 0.87 1.11 1.37 2.37 3.10 -66.74%
P/EPS 10.81 7.59 8.11 10.64 12.51 24.25 29.00 -48.05%
EY 9.25 13.18 12.34 9.40 8.00 4.12 3.45 92.42%
DY 0.68 0.83 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.00 0.00 0.85 2.17 0.03 1011.37%

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