[PGB] YoY Cumulative 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?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 83,710 17,472 13,982 13,192 0 -
PBT 12,865 2,550 2,030 1,271 0 -
Tax -3,530 -211 -253 -128 0 -
NP 9,335 2,339 1,777 1,143 0 -
-
NP to SH 9,355 2,339 1,777 1,143 0 -
-
Tax Rate 27.44% 8.27% 12.46% 10.07% - -
Total Cost 74,375 15,133 12,205 12,049 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 885 - - - - -
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 8.46% 0.07% 5.68% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.37 9.19 7.40 0.58 0.00 -
EPS 3.17 1.23 0.94 4.72 0.00 -
DPS 0.30 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 11.59 2.42 1.94 1.83 0.00 -
EPS 1.30 0.32 0.25 0.16 0.00 -
DPS 0.12 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 1.06 6.31 2.97 0.00 0.00 -
P/EPS 9.46 47.15 23.40 0.00 0.00 -
EY 10.57 2.12 4.27 0.00 0.00 -
DY 1.00 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 1.34 5.88 3.11 25.99 0.00 -
P/EPS 11.99 43.90 24.47 300.00 0.00 -
EY 8.34 2.28 4.09 0.33 0.00 -
DY 0.79 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