[PGB] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 131.62%
YoY- 579.21%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 37,522 71,042 69,593 56,101 27,609 15,424 29,362 17.74%
PBT 4,426 1,672 3,747 9,022 3,843 2,582 3,425 18.62%
Tax -1,258 -1,802 -804 -2,445 -1,085 -806 -699 47.90%
NP 3,168 -130 2,943 6,577 2,758 1,776 2,726 10.52%
-
NP to SH 3,148 -115 2,907 6,534 2,821 1,771 2,734 9.84%
-
Tax Rate 28.42% 107.78% 21.46% 27.10% 28.23% 31.22% 20.41% -
Total Cost 34,354 71,172 66,650 49,524 24,851 13,648 26,636 18.46%
-
Net Worth 117,775 115,695 93,883 110,811 103,612 101,271 59,887 56.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 886 - - - -
Div Payout % - - - 13.57% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,775 115,695 93,883 110,811 103,612 101,271 59,887 56.90%
NOSH 499,682 505,000 409,436 295,656 293,854 295,166 260,380 54.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.44% -0.18% 4.23% 11.72% 9.99% 11.51% 9.28% -
ROE 2.67% -0.10% 3.10% 5.90% 2.72% 1.75% 4.57% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.51 14.07 17.00 18.98 9.40 5.23 11.28 -23.73%
EPS 0.63 -0.02 0.71 2.21 0.96 0.60 1.05 -28.84%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.2357 0.2291 0.2293 0.3748 0.3526 0.3431 0.23 1.64%
Adjusted Per Share Value based on latest NOSH - 295,656
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.55 10.51 10.30 8.30 4.09 2.28 4.34 17.79%
EPS 0.47 -0.02 0.43 0.97 0.42 0.26 0.40 11.33%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.1743 0.1712 0.1389 0.164 0.1533 0.1498 0.0886 56.93%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.28 0.34 0.30 0.28 0.26 0.54 -
P/RPS 3.73 1.99 2.00 1.58 2.98 4.98 4.79 -15.34%
P/EPS 44.44 -1,229.57 47.89 13.57 29.17 43.33 51.43 -9.27%
EY 2.25 -0.08 2.09 7.37 3.43 2.31 1.94 10.37%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 1.48 0.80 0.79 0.76 2.35 -36.44%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 -
Price 0.29 0.26 0.26 0.38 0.30 0.29 0.50 -
P/RPS 3.86 1.85 1.53 2.00 3.19 5.55 4.43 -8.76%
P/EPS 46.03 -1,141.74 36.62 17.19 31.25 48.33 47.62 -2.23%
EY 2.17 -0.09 2.73 5.82 3.20 2.07 2.10 2.20%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 1.23 1.13 1.13 1.01 0.85 0.85 2.17 -31.48%

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