[PGB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 43.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,340 28,369 27,964 28,804 29,172 28,005 26,384 7.31%
PBT 4,023 4,062 4,060 4,380 3,685 3,201 2,542 35.69%
Tax -1,078 -524 -506 -496 -983 -774 -256 160.08%
NP 2,945 3,538 3,554 3,884 2,702 2,426 2,286 18.34%
-
NP to SH 2,945 3,538 3,554 3,884 2,702 2,426 2,286 18.34%
-
Tax Rate 26.80% 12.90% 12.46% 11.32% 26.68% 24.18% 10.07% -
Total Cost 26,395 24,830 24,410 24,920 26,470 25,578 24,098 6.24%
-
Net Worth 32,487 32,284 31,305 30,729 16,180 11,218 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 32,487 32,284 31,305 30,729 16,180 11,218 0 -
NOSH 189,102 189,571 189,042 190,392 103,524 74,590 2,285,999 -80.92%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.04% 12.47% 12.71% 13.48% 9.26% 8.67% 8.66% -
ROE 9.06% 10.96% 11.35% 12.64% 16.70% 21.63% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.52 14.96 14.79 15.13 28.18 37.55 1.15 464.16%
EPS 1.55 1.87 1.88 2.04 2.61 3.25 9.44 -69.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.1703 0.1656 0.1614 0.1563 0.1504 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,392
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.06 3.93 3.87 3.99 4.04 3.88 3.65 7.33%
EPS 0.41 0.49 0.49 0.54 0.37 0.34 0.32 17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0447 0.0433 0.0425 0.0224 0.0155 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.35 0.22 0.22 0.22 0.14 0.15 0.00 -
P/RPS 2.26 1.47 1.49 1.45 0.50 0.40 0.00 -
P/EPS 22.47 11.79 11.70 10.78 5.36 4.61 0.00 -
EY 4.45 8.48 8.55 9.27 18.64 21.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.29 1.33 1.36 0.90 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 28/08/06 24/05/06 28/02/06 23/11/05 14/09/05 -
Price 0.50 0.34 0.23 0.21 0.17 0.14 0.15 -
P/RPS 3.22 2.27 1.55 1.39 0.60 0.37 13.00 -60.45%
P/EPS 32.11 18.21 12.23 10.29 6.51 4.30 150.00 -64.11%
EY 3.11 5.49 8.17 9.71 15.35 23.24 0.67 177.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.00 1.39 1.30 1.09 0.93 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