[PGB] YoY Annualized Quarter 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?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 167,420 34,944 27,964 26,384 0 -
PBT 25,730 5,100 4,060 2,542 0 -
Tax -7,060 -422 -506 -256 0 -
NP 18,670 4,678 3,554 2,286 0 -
-
NP to SH 18,710 4,678 3,554 2,286 0 -
-
Tax Rate 27.44% 8.27% 12.46% 10.07% - -
Total Cost 148,750 30,266 24,410 24,098 0 -
-
Net Worth 110,607 3,502,795 31,305 0 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,770 - - - - -
Div Payout % 9.46% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 110,607 3,502,795 31,305 0 0 -
NOSH 295,110 190,162 189,042 2,285,999 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.15% 13.39% 12.71% 8.66% 0.00% -
ROE 16.92% 0.13% 11.35% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 56.73 18.38 14.79 1.15 0.00 -
EPS 6.34 2.46 1.88 9.44 0.00 -
DPS 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.3748 18.42 0.1656 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,030,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.18 4.84 3.87 3.65 0.00 -
EPS 2.59 0.65 0.49 0.32 0.00 -
DPS 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.1531 4.8499 0.0433 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 - - -
Price 0.30 0.58 0.22 0.00 0.00 -
P/RPS 0.53 3.16 1.49 0.00 0.00 -
P/EPS 4.73 23.58 11.70 0.00 0.00 -
EY 21.13 4.24 8.55 0.00 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.03 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/08 23/08/07 28/08/06 14/09/05 - -
Price 0.38 0.54 0.23 0.15 0.00 -
P/RPS 0.67 2.94 1.55 13.00 0.00 -
P/EPS 5.99 21.95 12.23 150.00 0.00 -
EY 16.68 4.56 8.17 0.67 0.00 -
DY 1.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.03 1.39 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