[PGB] QoQ Cumulative 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- 10.96%
YoY- 8.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 46,834 17,472 10,156 29,340 21,277 13,982 7,201 248.03%
PBT 5,975 2,550 1,520 4,023 3,047 2,030 1,095 209.62%
Tax -910 -211 -143 -1,078 -393 -253 -124 277.18%
NP 5,065 2,339 1,377 2,945 2,654 1,777 971 200.47%
-
NP to SH 5,073 2,339 1,377 2,945 2,654 1,777 971 200.78%
-
Tax Rate 15.23% 8.27% 9.41% 26.80% 12.90% 12.46% 11.32% -
Total Cost 41,769 15,133 8,779 26,395 18,623 12,205 6,230 255.14%
-
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 10.35% 0.07% 4.08% 9.06% 8.22% 5.68% 3.16% -
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 21.97 9.19 5.38 15.52 11.22 7.40 3.78 222.91%
EPS 2.38 1.23 0.73 1.55 1.40 0.94 0.51 178.99%
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 6.93 2.59 1.50 4.34 3.15 2.07 1.07 247.06%
EPS 0.75 0.35 0.20 0.44 0.39 0.26 0.14 205.85%
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 2.46 6.31 9.66 2.26 1.96 2.97 5.82 -43.64%
P/EPS 22.69 47.15 71.23 22.47 15.71 23.40 43.14 -34.81%
EY 4.41 2.12 1.40 4.45 6.36 4.27 2.32 53.39%
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 2.28 5.88 8.92 3.22 3.03 3.11 5.55 -44.70%
P/EPS 21.01 43.90 65.75 32.11 24.29 24.47 41.18 -36.12%
EY 4.76 2.28 1.52 3.11 4.12 4.09 2.43 56.49%
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