[PGB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -48.12%
YoY- 1971.3%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 98,314 96,271 41,357 62,601 71,042 15,424 8,043 51.71%
PBT 6,678 5,359 5,792 4,007 1,672 2,582 981 37.62%
Tax -1,533 -664 -15 -1,728 -1,802 -806 -685 14.35%
NP 5,145 4,695 5,777 2,279 -130 1,776 296 60.87%
-
NP to SH 5,184 4,698 5,775 2,152 -115 1,771 296 61.07%
-
Tax Rate 22.96% 12.39% 0.26% 43.12% 107.78% 31.22% 69.83% -
Total Cost 93,169 91,576 35,580 60,322 71,172 13,648 7,747 51.30%
-
Net Worth 230,157 211,530 170,561 138,111 115,695 101,271 31,783 39.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 3,390 - - - - -
Div Payout % - - 58.70% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 230,157 211,530 170,561 138,111 115,695 101,271 31,783 39.05%
NOSH 1,229,473 1,204,615 1,059,387 799,259 505,000 295,166 185,000 37.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.23% 4.88% 13.97% 3.64% -0.18% 11.51% 3.68% -
ROE 2.25% 2.22% 3.39% 1.56% -0.10% 1.75% 0.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.00 7.99 3.90 7.83 14.07 5.23 4.35 10.67%
EPS 0.43 0.39 0.54 0.22 -0.02 0.60 0.16 17.89%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1756 0.161 0.1728 0.2291 0.3431 0.1718 1.43%
Adjusted Per Share Value based on latest NOSH - 799,259
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.55 14.24 6.12 9.26 10.51 2.28 1.19 51.72%
EPS 0.77 0.70 0.85 0.32 -0.02 0.26 0.04 63.63%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3405 0.313 0.2524 0.2044 0.1712 0.1498 0.047 39.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.19 0.22 0.32 0.28 0.26 0.35 -
P/RPS 2.38 2.38 5.64 4.09 1.99 4.98 8.05 -18.36%
P/EPS 45.06 48.72 40.36 118.85 -1,229.57 43.33 218.75 -23.13%
EY 2.22 2.05 2.48 0.84 -0.08 2.31 0.46 29.96%
DY 0.00 0.00 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.37 1.85 1.22 0.76 2.04 -11.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.20 0.20 0.25 0.26 0.26 0.29 0.50 -
P/RPS 2.50 2.50 6.40 3.32 1.85 5.55 11.50 -22.43%
P/EPS 47.43 51.28 45.86 96.56 -1,141.74 48.33 312.50 -26.94%
EY 2.11 1.95 2.18 1.04 -0.09 2.07 0.32 36.89%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.55 1.50 1.13 0.85 2.91 -15.34%

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