[PGB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.5%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 40,624 29,340 28,369 27,964 28,804 29,172 28,005 28.17%
PBT 6,080 4,023 4,062 4,060 4,380 3,685 3,201 53.43%
Tax -572 -1,078 -524 -506 -496 -983 -774 -18.27%
NP 5,508 2,945 3,538 3,554 3,884 2,702 2,426 72.82%
-
NP to SH 5,508 2,945 3,538 3,554 3,884 2,702 2,426 72.82%
-
Tax Rate 9.41% 26.80% 12.90% 12.46% 11.32% 26.68% 24.18% -
Total Cost 35,116 26,395 24,830 24,410 24,920 26,470 25,578 23.55%
-
Net Worth 33,783 32,487 32,284 31,305 30,729 16,180 11,218 108.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,783 32,487 32,284 31,305 30,729 16,180 11,218 108.67%
NOSH 188,630 189,102 189,571 189,042 190,392 103,524 74,590 85.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.56% 10.04% 12.47% 12.71% 13.48% 9.26% 8.67% -
ROE 16.30% 9.06% 10.96% 11.35% 12.64% 16.70% 21.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.54 15.52 14.96 14.79 15.13 28.18 37.55 -30.98%
EPS 2.92 1.55 1.87 1.88 2.04 2.61 3.25 -6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1718 0.1703 0.1656 0.1614 0.1563 0.1504 12.35%
Adjusted Per Share Value based on latest NOSH - 187,441
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.01 4.34 4.20 4.14 4.26 4.32 4.14 28.23%
EPS 0.81 0.44 0.52 0.53 0.57 0.40 0.36 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0481 0.0478 0.0463 0.0455 0.0239 0.0166 108.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.52 0.35 0.22 0.22 0.22 0.14 0.15 -
P/RPS 2.41 2.26 1.47 1.49 1.45 0.50 0.40 231.47%
P/EPS 17.81 22.47 11.79 11.70 10.78 5.36 4.61 146.41%
EY 5.62 4.45 8.48 8.55 9.27 18.64 21.69 -59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.04 1.29 1.33 1.36 0.90 1.00 103.49%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 30/11/06 28/08/06 24/05/06 28/02/06 23/11/05 -
Price 0.48 0.50 0.34 0.23 0.21 0.17 0.14 -
P/RPS 2.23 3.22 2.27 1.55 1.39 0.60 0.37 231.54%
P/EPS 16.44 32.11 18.21 12.23 10.29 6.51 4.30 144.70%
EY 6.08 3.11 5.49 8.17 9.71 15.35 23.24 -59.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 2.91 2.00 1.39 1.30 1.09 0.93 102.63%

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