[PGB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.57%
YoY- 30.42%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 54,877 32,810 32,275 29,320 29,445 29,961 30,785 46.96%
PBT 6,956 4,548 4,453 4,028 4,331 4,444 4,291 37.95%
Tax -1,595 -1,036 -1,097 -1,078 -795 -1,108 -1,058 31.44%
NP 5,361 3,512 3,356 2,950 3,536 3,336 3,233 40.05%
-
NP to SH 5,369 3,512 3,356 2,950 3,536 3,336 3,233 40.19%
-
Tax Rate 22.93% 22.78% 24.64% 26.76% 18.36% 24.93% 24.66% -
Total Cost 49,516 29,298 28,919 26,370 25,909 26,625 27,552 47.76%
-
Net Worth 59,887 3,474,517 33,783 31,783 32,468 31,040 30,729 55.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 59,887 3,474,517 33,783 31,783 32,468 31,040 30,729 55.95%
NOSH 260,380 188,627 188,630 185,000 190,652 187,441 190,392 23.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.77% 10.70% 10.40% 10.06% 12.01% 11.13% 10.50% -
ROE 8.97% 0.10% 9.93% 9.28% 10.89% 10.75% 10.52% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.08 17.39 17.11 15.85 15.44 15.98 16.17 19.31%
EPS 2.06 1.86 1.78 1.59 1.85 1.78 1.70 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 18.42 0.1791 0.1718 0.1703 0.1656 0.1614 26.60%
Adjusted Per Share Value based on latest NOSH - 185,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.60 4.54 4.47 4.06 4.08 4.15 4.26 47.04%
EPS 0.74 0.49 0.46 0.41 0.49 0.46 0.45 39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 4.8107 0.0468 0.044 0.045 0.043 0.0425 56.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.54 0.58 0.52 0.35 0.22 0.22 0.22 -
P/RPS 2.56 3.33 3.04 2.21 1.42 1.38 1.36 52.39%
P/EPS 26.19 31.15 29.23 21.95 11.86 12.36 12.96 59.77%
EY 3.82 3.21 3.42 4.56 8.43 8.09 7.72 -37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.03 2.90 2.04 1.29 1.33 1.36 43.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 29/05/07 27/02/07 30/11/06 28/08/06 24/05/06 -
Price 0.50 0.54 0.48 0.50 0.34 0.23 0.21 -
P/RPS 2.37 3.10 2.81 3.15 2.20 1.44 1.30 49.18%
P/EPS 24.25 29.00 26.98 31.36 18.33 12.92 12.37 56.57%
EY 4.12 3.45 3.71 3.19 5.45 7.74 8.09 -36.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.03 2.68 2.91 2.00 1.39 1.30 40.67%

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