[PGB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.24%
YoY- -25.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 400,600 121,420 202,584 141,680 150,088 110,436 40,624 46.38%
PBT 30,144 18,356 14,920 13,436 17,704 15,372 6,080 30.55%
Tax -10,068 -6,612 -4,160 -3,992 -5,032 -4,340 -572 61.21%
NP 20,076 11,744 10,760 9,444 12,672 11,032 5,508 24.03%
-
NP to SH 20,124 11,756 10,752 9,444 12,592 11,284 5,508 24.07%
-
Tax Rate 33.40% 36.02% 27.88% 29.71% 28.42% 28.23% 9.41% -
Total Cost 380,524 109,676 191,824 132,236 137,416 99,404 35,116 48.70%
-
Net Worth 234,370 214,424 183,456 14,823,707 117,775 103,612 33,783 38.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 234,370 214,424 183,456 14,823,707 117,775 103,612 33,783 38.06%
NOSH 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 188,630 36.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.01% 9.67% 5.31% 6.67% 8.44% 9.99% 13.56% -
ROE 8.59% 5.48% 5.86% 0.06% 10.69% 10.89% 16.30% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.65 9.92 18.09 16.80 30.04 37.58 21.54 7.17%
EPS 1.64 0.96 0.96 1.12 2.52 3.84 2.92 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.191 0.1751 0.1638 17.58 0.2357 0.3526 0.1791 1.07%
Adjusted Per Share Value based on latest NOSH - 843,214
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.47 16.81 28.05 19.62 20.78 15.29 5.62 46.40%
EPS 2.79 1.63 1.49 1.31 1.74 1.56 0.76 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 0.2969 0.254 20.5246 0.1631 0.1435 0.0468 38.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.205 0.19 0.23 0.26 0.28 0.28 0.52 -
P/RPS 0.63 1.92 1.27 1.55 0.93 0.75 2.41 -20.02%
P/EPS 12.50 19.79 23.96 23.21 11.11 7.29 17.81 -5.72%
EY 8.00 5.05 4.17 4.31 9.00 13.71 5.62 6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.40 0.01 1.19 0.79 2.90 -15.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 29/05/07 -
Price 0.265 0.20 0.23 0.25 0.29 0.30 0.48 -
P/RPS 0.81 2.02 1.27 1.49 0.97 0.80 2.23 -15.51%
P/EPS 16.16 20.83 23.96 22.32 11.51 7.81 16.44 -0.28%
EY 6.19 4.80 4.17 4.48 8.69 12.80 6.08 0.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.14 1.40 0.01 1.23 0.85 2.68 -10.35%

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