[PGB] QoQ Annualized Quarter 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- -16.78%
YoY- 8.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,445 34,944 40,624 29,340 28,369 27,964 28,804 67.42%
PBT 7,966 5,100 6,080 4,023 4,062 4,060 4,380 48.94%
Tax -1,213 -422 -572 -1,078 -524 -506 -496 81.41%
NP 6,753 4,678 5,508 2,945 3,538 3,554 3,884 44.54%
-
NP to SH 6,764 4,678 5,508 2,945 3,538 3,554 3,884 44.70%
-
Tax Rate 15.23% 8.27% 9.41% 26.80% 12.90% 12.46% 11.32% -
Total Cost 55,692 30,266 35,116 26,395 24,830 24,410 24,920 70.85%
-
Net Worth 49,024 3,502,795 33,783 32,487 32,284 31,305 30,729 36.49%
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 49,024 3,502,795 33,783 32,487 32,284 31,305 30,729 36.49%
NOSH 213,151 190,162 188,630 189,102 189,571 189,042 190,392 7.81%
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 10.81% 13.39% 13.56% 10.04% 12.47% 12.71% 13.48% -
ROE 13.80% 0.13% 16.30% 9.06% 10.96% 11.35% 12.64% -
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 29.30 18.38 21.54 15.52 14.96 14.79 15.13 55.30%
EPS 3.17 2.46 2.92 1.55 1.87 1.88 2.04 34.12%
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 9.24 5.17 6.01 4.34 4.20 4.14 4.26 67.48%
EPS 1.00 0.69 0.81 0.44 0.52 0.53 0.57 45.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 5.1828 0.05 0.0481 0.0478 0.0463 0.0455 36.38%
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 1.84 3.16 2.41 2.26 1.47 1.49 1.45 17.19%
P/EPS 17.02 23.58 17.81 22.47 11.79 11.70 10.78 35.55%
EY 5.88 4.24 5.62 4.45 8.48 8.55 9.27 -26.15%
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 1.71 2.94 2.23 3.22 2.27 1.55 1.39 14.79%
P/EPS 15.76 21.95 16.44 32.11 18.21 12.23 10.29 32.83%
EY 6.35 4.56 6.08 3.11 5.49 8.17 9.71 -24.63%
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