[PGB] QoQ TTM 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- 6.0%
YoY- 156.23%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,810 32,275 29,320 29,445 29,961 30,785 23,584 24.69%
PBT 4,548 4,453 4,028 4,331 4,444 4,291 3,196 26.59%
Tax -1,036 -1,097 -1,078 -795 -1,108 -1,058 -934 7.17%
NP 3,512 3,356 2,950 3,536 3,336 3,233 2,262 34.19%
-
NP to SH 3,512 3,356 2,950 3,536 3,336 3,233 2,262 34.19%
-
Tax Rate 22.78% 24.64% 26.76% 18.36% 24.93% 24.66% 29.22% -
Total Cost 29,298 28,919 26,370 25,909 26,625 27,552 21,322 23.66%
-
Net Worth 3,474,517 33,783 31,783 32,468 31,040 30,729 29,331 2333.19%
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 3,474,517 33,783 31,783 32,468 31,040 30,729 29,331 2333.19%
NOSH 188,627 188,630 185,000 190,652 187,441 190,392 187,659 0.34%
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 10.70% 10.40% 10.06% 12.01% 11.13% 10.50% 9.59% -
ROE 0.10% 9.93% 9.28% 10.89% 10.75% 10.52% 7.71% -
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 17.39 17.11 15.85 15.44 15.98 16.17 12.57 24.23%
EPS 1.86 1.78 1.59 1.85 1.78 1.70 1.21 33.29%
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 4.85 4.78 4.34 4.36 4.43 4.55 3.49 24.60%
EPS 0.52 0.50 0.44 0.52 0.49 0.48 0.33 35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1409 0.05 0.047 0.048 0.0459 0.0455 0.0434 2333.12%
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 3.33 3.04 2.21 1.42 1.38 1.36 1.11 108.42%
P/EPS 31.15 29.23 21.95 11.86 12.36 12.96 11.61 93.43%
EY 3.21 3.42 4.56 8.43 8.09 7.72 8.61 -48.29%
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 - -
Price 0.54 0.48 0.50 0.34 0.23 0.21 0.00 -
P/RPS 3.10 2.81 3.15 2.20 1.44 1.30 0.00 -
P/EPS 29.00 26.98 31.36 18.33 12.92 12.37 0.00 -
EY 3.45 3.71 3.19 5.45 7.74 8.09 0.00 -
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 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