[PGB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.65%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 193,048 223,657 128,496 32,810 29,961 7,605 90.87%
PBT 19,886 15,434 18,872 4,548 4,444 782 90.94%
Tax -6,661 -5,391 -5,035 -1,036 -1,108 -79 142.64%
NP 13,225 10,043 13,837 3,512 3,336 703 79.78%
-
NP to SH 13,051 10,050 13,860 3,512 3,336 703 79.30%
-
Tax Rate 33.50% 34.93% 26.68% 22.78% 24.93% 10.10% -
Total Cost 179,823 213,614 114,659 29,298 26,625 6,902 91.87%
-
Net Worth 154,099 130,172 0 3,474,517 31,040 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,146 - 886 - - - -
Div Payout % 39.43% - 6.40% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 154,099 130,172 0 3,474,517 31,040 0 -
NOSH 845,769 786,538 295,656 188,627 187,441 7,030,000 -34.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.85% 4.49% 10.77% 10.70% 11.13% 9.24% -
ROE 8.47% 7.72% 0.00% 0.10% 10.75% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.83 28.44 43.46 17.39 15.98 0.11 190.51%
EPS 1.54 1.28 4.69 1.86 1.78 0.01 173.69%
DPS 0.61 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1822 0.1655 0.00 18.42 0.1656 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,627
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.56 33.09 19.01 4.85 4.43 1.13 90.71%
EPS 1.93 1.49 2.05 0.52 0.49 0.10 80.70%
DPS 0.76 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.228 0.1926 0.00 5.1409 0.0459 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.22 0.25 0.30 0.58 0.22 0.00 -
P/RPS 0.96 0.88 0.69 3.33 1.38 0.00 -
P/EPS 14.26 19.57 6.40 31.15 12.36 0.00 -
EY 7.01 5.11 15.63 3.21 8.09 0.00 -
DY 2.77 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.51 0.00 0.03 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 - -
Price 0.19 0.25 0.38 0.54 0.23 0.00 -
P/RPS 0.83 0.88 0.87 3.10 1.44 0.00 -
P/EPS 12.31 19.57 8.11 29.00 12.92 0.00 -
EY 8.12 5.11 12.34 3.45 7.74 0.00 -
DY 3.20 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 1.04 1.51 0.00 0.03 1.39 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