[PGB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 63.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 224,345 62,258 29,320 23,584 111.73%
PBT 18,284 8,557 4,028 3,196 78.75%
Tax -6,136 -1,716 -1,078 -934 87.18%
NP 12,148 6,841 2,950 2,262 75.03%
-
NP to SH 12,147 6,844 2,950 2,262 75.02%
-
Tax Rate 33.56% 20.05% 26.76% 29.22% -
Total Cost 212,197 55,417 26,370 21,322 114.94%
-
Net Worth 115,695 101,271 31,783 29,331 57.93%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 886 - - - -
Div Payout % 7.30% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 115,695 101,271 31,783 29,331 57.93%
NOSH 505,000 295,166 185,000 187,659 39.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.41% 10.99% 10.06% 9.59% -
ROE 10.50% 6.76% 9.28% 7.71% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 44.42 21.09 15.85 12.57 52.25%
EPS 2.41 2.32 1.59 1.21 25.79%
DPS 0.18 0.00 0.00 0.00 -
NAPS 0.2291 0.3431 0.1718 0.1563 13.58%
Adjusted Per Share Value based on latest NOSH - 187,659
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.06 8.62 4.06 3.27 111.63%
EPS 1.68 0.95 0.41 0.31 75.56%
DPS 0.12 0.00 0.00 0.00 -
NAPS 0.1602 0.1402 0.044 0.0406 57.95%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.28 0.26 0.35 0.14 -
P/RPS 0.63 1.23 2.21 1.11 -17.19%
P/EPS 11.64 11.21 21.95 11.61 0.08%
EY 8.59 8.92 4.56 8.61 -0.07%
DY 0.63 0.00 0.00 0.00 -
P/NAPS 1.22 0.76 2.04 0.90 10.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/09 28/02/08 27/02/07 - -
Price 0.26 0.29 0.50 0.00 -
P/RPS 0.59 1.37 3.15 0.00 -
P/EPS 10.81 12.51 31.36 0.00 -
EY 9.25 8.00 3.19 0.00 -
DY 0.68 0.00 0.00 0.00 -
P/NAPS 1.13 0.85 2.91 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