[PGB] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -103.96%
YoY- -106.49%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 96,271 41,357 62,601 71,042 15,424 8,043 8,168 50.82%
PBT 5,359 5,792 4,007 1,672 2,582 981 1,284 26.87%
Tax -664 -15 -1,728 -1,802 -806 -685 -402 8.71%
NP 4,695 5,777 2,279 -130 1,776 296 882 32.12%
-
NP to SH 4,698 5,775 2,152 -115 1,771 296 882 32.13%
-
Tax Rate 12.39% 0.26% 43.12% 107.78% 31.22% 69.83% 31.31% -
Total Cost 91,576 35,580 60,322 71,172 13,648 7,747 7,286 52.45%
-
Net Worth 211,530 170,561 138,111 115,695 101,271 31,783 29,331 38.97%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 3,390 - - - - - -
Div Payout % - 58.70% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 211,530 170,561 138,111 115,695 101,271 31,783 29,331 38.97%
NOSH 1,204,615 1,059,387 799,259 505,000 295,166 185,000 187,659 36.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.88% 13.97% 3.64% -0.18% 11.51% 3.68% 10.80% -
ROE 2.22% 3.39% 1.56% -0.10% 1.75% 0.93% 3.01% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.99 3.90 7.83 14.07 5.23 4.35 4.35 10.65%
EPS 0.39 0.54 0.22 -0.02 0.60 0.16 0.47 -3.06%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.161 0.1728 0.2291 0.3431 0.1718 0.1563 1.95%
Adjusted Per Share Value based on latest NOSH - 505,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.33 5.73 8.67 9.84 2.14 1.11 1.13 50.84%
EPS 0.65 0.80 0.30 -0.02 0.25 0.04 0.12 32.50%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2929 0.2362 0.1912 0.1602 0.1402 0.044 0.0406 38.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.19 0.22 0.32 0.28 0.26 0.35 0.14 -
P/RPS 2.38 5.64 4.09 1.99 4.98 8.05 3.22 -4.91%
P/EPS 48.72 40.36 118.85 -1,229.57 43.33 218.75 29.79 8.54%
EY 2.05 2.48 0.84 -0.08 2.31 0.46 3.36 -7.90%
DY 0.00 1.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.37 1.85 1.22 0.76 2.04 0.90 3.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 27/02/07 28/02/06 -
Price 0.20 0.25 0.26 0.26 0.29 0.50 0.17 -
P/RPS 2.50 6.40 3.32 1.85 5.55 11.50 3.91 -7.17%
P/EPS 51.28 45.86 96.56 -1,141.74 48.33 312.50 36.17 5.98%
EY 1.95 2.18 1.04 -0.09 2.07 0.32 2.76 -5.62%
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.55 1.50 1.13 0.85 2.91 1.09 0.74%

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