[PGB] YoY Quarter 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- 184.2%
YoY- 211.74%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 45,040 42,621 69,593 29,362 7,295 7,811 0 -
PBT 7,417 6,355 3,747 3,425 1,017 1,130 0 -
Tax -3,019 -2,200 -804 -699 -140 -453 0 -
NP 4,398 4,155 2,943 2,726 877 677 0 -
-
NP to SH 4,382 4,148 2,907 2,734 877 677 0 -
-
Tax Rate 40.70% 34.62% 21.46% 20.41% 13.77% 40.09% - -
Total Cost 40,642 38,466 66,650 26,636 6,418 7,134 0 -
-
Net Worth 164,699 137,290 93,883 59,887 32,468 26,107 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,420 - - - - - - -
Div Payout % 78.05% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 164,699 137,290 93,883 59,887 32,468 26,107 0 -
NOSH 1,068,780 813,333 409,436 260,380 190,652 173,589 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.76% 9.75% 4.23% 9.28% 12.02% 8.67% 0.00% -
ROE 2.66% 3.02% 3.10% 4.57% 2.70% 2.59% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.21 5.24 17.00 11.28 3.83 4.50 0.00 -
EPS 0.41 0.51 0.71 1.05 0.46 0.39 0.00 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1541 0.1688 0.2293 0.23 0.1703 0.1504 0.00 -
Adjusted Per Share Value based on latest NOSH - 260,380
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.24 5.90 9.64 4.07 1.01 1.08 0.00 -
EPS 0.61 0.57 0.40 0.38 0.12 0.09 0.00 -
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.228 0.1901 0.13 0.0829 0.045 0.0361 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.17 0.27 0.34 0.54 0.22 0.15 0.00 -
P/RPS 4.03 5.15 2.00 4.79 5.75 3.33 0.00 -
P/EPS 41.46 52.94 47.89 51.43 47.83 38.46 0.00 -
EY 2.41 1.89 2.09 1.94 2.09 2.60 0.00 -
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.60 1.48 2.35 1.29 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 19/11/09 21/11/08 27/11/07 30/11/06 23/11/05 - -
Price 0.25 0.34 0.26 0.50 0.34 0.14 0.00 -
P/RPS 5.93 6.49 1.53 4.43 8.89 3.11 0.00 -
P/EPS 60.98 66.67 36.62 47.62 73.91 35.90 0.00 -
EY 1.64 1.50 2.73 2.10 1.35 2.79 0.00 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.01 1.13 2.17 2.00 0.93 0.00 -

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