[PGB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.79%
YoY- 168.36%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 139,956 98,314 96,271 41,357 62,601 71,042 15,424 44.37%
PBT -15,535 6,678 5,359 5,792 4,007 1,672 2,582 -
Tax 319 -1,533 -664 -15 -1,728 -1,802 -806 -
NP -15,216 5,145 4,695 5,777 2,279 -130 1,776 -
-
NP to SH -15,583 5,184 4,698 5,775 2,152 -115 1,771 -
-
Tax Rate - 22.96% 12.39% 0.26% 43.12% 107.78% 31.22% -
Total Cost 155,172 93,169 91,576 35,580 60,322 71,172 13,648 49.89%
-
Net Worth 239,651 230,157 211,530 170,561 138,111 115,695 101,271 15.42%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 3,390 - - - -
Div Payout % - - - 58.70% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 239,651 230,157 211,530 170,561 138,111 115,695 101,271 15.42%
NOSH 1,256,693 1,229,473 1,204,615 1,059,387 799,259 505,000 295,166 27.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -10.87% 5.23% 4.88% 13.97% 3.64% -0.18% 11.51% -
ROE -6.50% 2.25% 2.22% 3.39% 1.56% -0.10% 1.75% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.14 8.00 7.99 3.90 7.83 14.07 5.23 13.41%
EPS -1.24 0.43 0.39 0.54 0.22 -0.02 0.60 -
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1907 0.1872 0.1756 0.161 0.1728 0.2291 0.3431 -9.31%
Adjusted Per Share Value based on latest NOSH - 1,059,387
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.38 13.61 13.33 5.73 8.67 9.84 2.14 44.32%
EPS -2.16 0.72 0.65 0.80 0.30 -0.02 0.25 -
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.00 -
NAPS 0.3318 0.3187 0.2929 0.2362 0.1912 0.1602 0.1402 15.42%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.375 0.19 0.19 0.22 0.32 0.28 0.26 -
P/RPS 3.37 2.38 2.38 5.64 4.09 1.99 4.98 -6.29%
P/EPS -30.24 45.06 48.72 40.36 118.85 -1,229.57 43.33 -
EY -3.31 2.22 2.05 2.48 0.84 -0.08 2.31 -
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 1.97 1.01 1.08 1.37 1.85 1.22 0.76 17.18%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 -
Price 0.405 0.20 0.20 0.25 0.26 0.26 0.29 -
P/RPS 3.64 2.50 2.50 6.40 3.32 1.85 5.55 -6.78%
P/EPS -32.66 47.43 51.28 45.86 96.56 -1,141.74 48.33 -
EY -3.06 2.11 1.95 2.18 1.04 -0.09 2.07 -
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 2.12 1.07 1.14 1.55 1.50 1.13 0.85 16.43%

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