[PGB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.28%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 50,646 41,357 45,040 52,406 35,420 62,601 42,621 12.20%
PBT 3,730 5,792 7,417 6,165 3,359 4,007 6,355 -29.92%
Tax -1,040 -15 -3,019 -1,735 -998 -1,728 -2,200 -39.34%
NP 2,690 5,777 4,398 4,430 2,361 2,279 4,155 -25.18%
-
NP to SH 2,688 5,775 4,382 4,398 2,361 2,152 4,148 -25.13%
-
Tax Rate 27.88% 0.26% 40.70% 28.14% 29.71% 43.12% 34.62% -
Total Cost 47,956 35,580 40,642 47,976 33,059 60,322 38,466 15.85%
-
Net Worth 183,456 170,561 164,699 154,099 14,823,707 138,111 137,290 21.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,390 3,420 2,706 - - - -
Div Payout % - 58.70% 78.05% 61.54% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 183,456 170,561 164,699 154,099 14,823,707 138,111 137,290 21.34%
NOSH 1,120,000 1,059,387 1,068,780 845,769 843,214 799,259 813,333 23.79%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.31% 13.97% 9.76% 8.45% 6.67% 3.64% 9.75% -
ROE 1.47% 3.39% 2.66% 2.85% 0.02% 1.56% 3.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.52 3.90 4.21 6.20 4.20 7.83 5.24 -9.39%
EPS 0.24 0.54 0.41 0.52 0.28 0.22 0.51 -39.52%
DPS 0.00 0.32 0.32 0.32 0.00 0.00 0.00 -
NAPS 0.1638 0.161 0.1541 0.1822 17.58 0.1728 0.1688 -1.98%
Adjusted Per Share Value based on latest NOSH - 845,769
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.49 6.12 6.66 7.75 5.24 9.26 6.31 12.11%
EPS 0.40 0.85 0.65 0.65 0.35 0.32 0.61 -24.54%
DPS 0.00 0.50 0.51 0.40 0.00 0.00 0.00 -
NAPS 0.2714 0.2524 0.2437 0.228 21.9334 0.2044 0.2031 21.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.22 0.17 0.22 0.26 0.32 0.27 -
P/RPS 5.09 5.64 4.03 3.55 6.19 4.09 5.15 -0.77%
P/EPS 95.83 40.36 41.46 42.31 92.86 118.85 52.94 48.58%
EY 1.04 2.48 2.41 2.36 1.08 0.84 1.89 -32.87%
DY 0.00 1.45 1.88 1.45 0.00 0.00 0.00 -
P/NAPS 1.40 1.37 1.10 1.21 0.01 1.85 1.60 -8.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 -
Price 0.23 0.25 0.25 0.19 0.25 0.26 0.34 -
P/RPS 5.09 6.40 5.93 3.07 5.95 3.32 6.49 -14.96%
P/EPS 95.83 45.86 60.98 36.54 89.29 96.56 66.67 27.39%
EY 1.04 2.18 1.64 2.74 1.12 1.04 1.50 -21.68%
DY 0.00 1.28 1.28 1.68 0.00 0.00 0.00 -
P/NAPS 1.40 1.55 1.62 1.04 0.01 1.50 2.01 -21.44%

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