[PGB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
14-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,785 23,584 15,416 7,605 0 -
PBT 4,291 3,196 1,912 782 0 -
Tax -1,058 -934 -532 -79 0 -
NP 3,233 2,262 1,380 703 0 -
-
NP to SH 3,233 2,262 1,380 703 0 -
-
Tax Rate 24.66% 29.22% 27.82% 10.10% - -
Total Cost 27,552 21,322 14,036 6,902 0 -
-
Net Worth 30,729 29,331 26,107 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 30,729 29,331 26,107 0 0 -
NOSH 190,392 187,659 173,589 7,030,000 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.50% 9.59% 8.95% 9.24% 0.00% -
ROE 10.52% 7.71% 5.29% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.17 12.57 8.88 0.11 0.00 -
EPS 1.70 1.21 0.79 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1614 0.1563 0.1504 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,030,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.55 3.49 2.28 1.13 0.00 -
EPS 0.48 0.33 0.20 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.0434 0.0386 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/03/06 30/12/05 30/09/05 - - -
Price 0.22 0.14 0.15 0.00 0.00 -
P/RPS 1.36 1.11 1.69 0.00 0.00 -
P/EPS 12.96 11.61 18.87 0.00 0.00 -
EY 7.72 8.61 5.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.90 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/05/06 - - - - -
Price 0.21 0.00 0.00 0.00 0.00 -
P/RPS 1.30 0.00 0.00 0.00 0.00 -
P/EPS 12.37 0.00 0.00 0.00 0.00 -
EY 8.09 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.00 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