[PGB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 204,404 62,445 28,369 28,005 0 -
PBT 22,149 7,966 4,062 3,201 0 -
Tax -5,778 -1,213 -524 -774 0 -
NP 16,370 6,753 3,538 2,426 0 -
-
NP to SH 16,349 6,764 3,538 2,426 0 -
-
Tax Rate 26.09% 15.23% 12.90% 24.18% - -
Total Cost 188,033 55,692 24,830 25,578 0 -
-
Net Worth 76,612 49,024 32,284 11,218 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,336 - - - - -
Div Payout % 8.17% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 76,612 49,024 32,284 11,218 0 -
NOSH 334,114 213,151 189,571 74,590 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.01% 10.81% 12.47% 8.67% 0.00% -
ROE 21.34% 13.80% 10.96% 21.63% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.18 29.30 14.96 37.55 0.00 -
EPS 4.89 3.17 1.87 3.25 0.00 -
DPS 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.23 0.1703 0.1504 0.00 -
Adjusted Per Share Value based on latest NOSH - 173,589
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.30 8.65 3.93 3.88 0.00 -
EPS 2.26 0.94 0.49 0.34 0.00 -
DPS 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.0679 0.0447 0.0155 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.34 0.54 0.22 0.15 0.00 -
P/RPS 0.56 1.84 1.47 0.40 0.00 -
P/EPS 6.95 17.02 11.79 4.61 0.00 -
EY 14.39 5.88 8.48 21.69 0.00 -
DY 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.35 1.29 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 21/11/08 27/11/07 30/11/06 23/11/05 - -
Price 0.26 0.50 0.34 0.14 0.00 -
P/RPS 0.42 1.71 2.27 0.37 0.00 -
P/EPS 5.31 15.76 18.21 4.30 0.00 -
EY 18.82 6.35 5.49 23.24 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.17 2.00 0.93 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