[PGB] YoY 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 70,413 52,406 45,500 56,101 7,316 6,781 7,605 44.88%
PBT 6,744 6,165 5,637 9,022 1,030 935 782 43.17%
Tax -1,990 -1,735 -1,575 -2,445 -68 -129 -79 71.17%
NP 4,754 4,430 4,062 6,577 962 806 703 37.49%
-
NP to SH 4,732 4,398 4,090 6,534 962 806 703 37.38%
-
Tax Rate 29.51% 28.14% 27.94% 27.10% 6.60% 13.80% 10.10% -
Total Cost 65,659 47,976 41,438 49,524 6,354 5,975 6,902 45.53%
-
Net Worth 192,885 154,099 130,172 110,811 3,474,517 31,040 855,550 -21.97%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,704 2,706 2,359 886 - - - -
Div Payout % 57.14% 61.54% 57.69% 13.57% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 192,885 154,099 130,172 110,811 3,474,517 31,040 855,550 -21.97%
NOSH 1,126,666 845,769 786,538 295,656 188,627 187,441 7,030,000 -26.28%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.75% 8.45% 8.93% 11.72% 13.15% 11.89% 9.24% -
ROE 2.45% 2.85% 3.14% 5.90% 0.03% 2.60% 0.08% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.25 6.20 5.78 18.98 3.88 3.62 0.11 96.01%
EPS 0.42 0.52 0.52 2.21 0.51 0.43 0.01 86.38%
DPS 0.24 0.32 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.1712 0.1822 0.1655 0.3748 18.42 0.1656 0.1217 5.85%
Adjusted Per Share Value based on latest NOSH - 295,656
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.42 7.75 6.73 8.30 1.08 1.00 1.13 44.78%
EPS 0.70 0.65 0.61 0.97 0.14 0.12 0.10 38.28%
DPS 0.40 0.40 0.35 0.13 0.00 0.00 0.00 -
NAPS 0.2854 0.228 0.1926 0.164 5.1409 0.0459 1.2659 -21.97%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.21 0.22 0.25 0.30 0.58 0.22 0.00 -
P/RPS 3.36 3.55 4.32 1.58 14.95 6.08 0.00 -
P/EPS 50.00 42.31 48.08 13.57 113.73 51.16 0.00 -
EY 2.00 2.36 2.08 7.37 0.88 1.95 0.00 -
DY 1.14 1.45 1.20 1.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 1.51 0.80 0.03 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 14/09/05 -
Price 0.18 0.19 0.25 0.38 0.54 0.23 0.15 -
P/RPS 2.88 3.07 4.32 2.00 13.92 6.36 138.66 -47.55%
P/EPS 42.86 36.54 48.08 17.19 105.88 53.49 1,500.00 -44.69%
EY 2.33 2.74 2.08 5.82 0.94 1.87 0.07 79.30%
DY 1.33 1.68 1.20 0.79 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.51 1.01 0.03 1.39 1.23 -2.60%

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