[PGB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,964 28,804 29,172 28,005 26,384 0 0 -
PBT 4,060 4,380 3,685 3,201 2,542 0 0 -
Tax -506 -496 -983 -774 -256 0 0 -
NP 3,554 3,884 2,702 2,426 2,286 0 0 -
-
NP to SH 3,554 3,884 2,702 2,426 2,286 0 0 -
-
Tax Rate 12.46% 11.32% 26.68% 24.18% 10.07% - - -
Total Cost 24,410 24,920 26,470 25,578 24,098 0 0 -
-
Net Worth 31,305 30,729 16,180 11,218 0 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 31,305 30,729 16,180 11,218 0 0 0 -
NOSH 189,042 190,392 103,524 74,590 2,285,999 0 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.71% 13.48% 9.26% 8.67% 8.66% 0.00% 0.00% -
ROE 11.35% 12.64% 16.70% 21.63% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.79 15.13 28.18 37.55 1.15 0.00 0.00 -
EPS 1.88 2.04 2.61 3.25 9.44 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1656 0.1614 0.1563 0.1504 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 173,589
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.87 3.99 4.04 3.88 3.65 0.00 0.00 -
EPS 0.49 0.54 0.37 0.34 0.32 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0433 0.0425 0.0224 0.0155 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.22 0.22 0.14 0.15 0.00 0.00 0.00 -
P/RPS 1.49 1.45 0.50 0.40 0.00 0.00 0.00 -
P/EPS 11.70 10.78 5.36 4.61 0.00 0.00 0.00 -
EY 8.55 9.27 18.64 21.69 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.36 0.90 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/05/06 28/02/06 23/11/05 14/09/05 - - -
Price 0.23 0.21 0.17 0.14 0.15 0.00 0.00 -
P/RPS 1.55 1.39 0.60 0.37 13.00 0.00 0.00 -
P/EPS 12.23 10.29 6.51 4.30 150.00 0.00 0.00 -
EY 8.17 9.71 15.35 23.24 0.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.30 1.09 0.93 0.00 0.00 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