[PGB] QoQ TTM 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- 3.19%
YoY- 374.54%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,275 29,320 29,445 29,961 30,785 23,584 15,416 63.72%
PBT 4,453 4,028 4,331 4,444 4,291 3,196 1,912 75.79%
Tax -1,097 -1,078 -795 -1,108 -1,058 -934 -532 62.07%
NP 3,356 2,950 3,536 3,336 3,233 2,262 1,380 80.93%
-
NP to SH 3,356 2,950 3,536 3,336 3,233 2,262 1,380 80.93%
-
Tax Rate 24.64% 26.76% 18.36% 24.93% 24.66% 29.22% 27.82% -
Total Cost 28,919 26,370 25,909 26,625 27,552 21,322 14,036 61.98%
-
Net Worth 33,783 31,783 32,468 31,040 30,729 29,331 26,107 18.76%
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 31,783 32,468 31,040 30,729 29,331 26,107 18.76%
NOSH 188,630 185,000 190,652 187,441 190,392 187,659 173,589 5.70%
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 10.40% 10.06% 12.01% 11.13% 10.50% 9.59% 8.95% -
ROE 9.93% 9.28% 10.89% 10.75% 10.52% 7.71% 5.29% -
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 17.11 15.85 15.44 15.98 16.17 12.57 8.88 54.90%
EPS 1.78 1.59 1.85 1.78 1.70 1.21 0.79 71.95%
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 4.47 4.06 4.08 4.15 4.26 3.27 2.13 63.98%
EPS 0.46 0.41 0.49 0.46 0.45 0.31 0.19 80.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.044 0.045 0.043 0.0425 0.0406 0.0361 18.91%
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 3.04 2.21 1.42 1.38 1.36 1.11 1.69 47.96%
P/EPS 29.23 21.95 11.86 12.36 12.96 11.61 18.87 33.91%
EY 3.42 4.56 8.43 8.09 7.72 8.61 5.30 -25.34%
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 - - -
Price 0.48 0.50 0.34 0.23 0.21 0.00 0.00 -
P/RPS 2.81 3.15 2.20 1.44 1.30 0.00 0.00 -
P/EPS 26.98 31.36 18.33 12.92 12.37 0.00 0.00 -
EY 3.71 3.19 5.45 7.74 8.09 0.00 0.00 -
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 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