[PGB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.43%
YoY- 45.82%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,944 40,624 29,340 28,369 27,964 28,804 29,172 12.82%
PBT 5,100 6,080 4,023 4,062 4,060 4,380 3,685 24.26%
Tax -422 -572 -1,078 -524 -506 -496 -983 -43.18%
NP 4,678 5,508 2,945 3,538 3,554 3,884 2,702 44.32%
-
NP to SH 4,678 5,508 2,945 3,538 3,554 3,884 2,702 44.32%
-
Tax Rate 8.27% 9.41% 26.80% 12.90% 12.46% 11.32% 26.68% -
Total Cost 30,266 35,116 26,395 24,830 24,410 24,920 26,470 9.37%
-
Net Worth 3,502,795 33,783 32,487 32,284 31,305 30,729 16,180 3541.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,502,795 33,783 32,487 32,284 31,305 30,729 16,180 3541.11%
NOSH 190,162 188,630 189,102 189,571 189,042 190,392 103,524 50.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.39% 13.56% 10.04% 12.47% 12.71% 13.48% 9.26% -
ROE 0.13% 16.30% 9.06% 10.96% 11.35% 12.64% 16.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.38 21.54 15.52 14.96 14.79 15.13 28.18 -24.84%
EPS 2.46 2.92 1.55 1.87 1.88 2.04 2.61 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.42 0.1791 0.1718 0.1703 0.1656 0.1614 0.1563 2324.82%
Adjusted Per Share Value based on latest NOSH - 190,652
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.84 5.62 4.06 3.93 3.87 3.99 4.04 12.83%
EPS 0.65 0.76 0.41 0.49 0.49 0.54 0.37 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8499 0.0468 0.045 0.0447 0.0433 0.0425 0.0224 3541.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.52 0.35 0.22 0.22 0.22 0.14 -
P/RPS 3.16 2.41 2.26 1.47 1.49 1.45 0.50 242.98%
P/EPS 23.58 17.81 22.47 11.79 11.70 10.78 5.36 169.21%
EY 4.24 5.62 4.45 8.48 8.55 9.27 18.64 -62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.90 2.04 1.29 1.33 1.36 0.90 -89.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 27/02/07 30/11/06 28/08/06 24/05/06 28/02/06 -
Price 0.54 0.48 0.50 0.34 0.23 0.21 0.17 -
P/RPS 2.94 2.23 3.22 2.27 1.55 1.39 0.60 189.33%
P/EPS 21.95 16.44 32.11 18.21 12.23 10.29 6.51 125.35%
EY 4.56 6.08 3.11 5.49 8.17 9.71 15.35 -55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 2.68 2.91 2.00 1.39 1.30 1.09 -90.94%

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