[PGB] YoY Cumulative Quarter 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- 48.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 224,345 62,258 29,340 29,172 0 -
PBT 18,284 8,557 4,023 3,685 0 -
Tax -6,136 -1,716 -1,078 -983 0 -
NP 12,148 6,841 2,945 2,702 0 -
-
NP to SH 12,147 6,844 2,945 2,702 0 -
-
Tax Rate 33.56% 20.05% 26.80% 26.68% - -
Total Cost 212,197 55,417 26,395 26,470 0 -
-
Net Worth 85,673 80,417 32,487 16,180 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 85,673 80,417 32,487 16,180 0 -
NOSH 373,958 234,383 189,102 103,524 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.41% 10.99% 10.04% 9.26% 0.00% -
ROE 14.18% 8.51% 9.06% 16.70% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.99 26.56 15.52 28.18 0.00 -
EPS 1.61 2.93 1.55 2.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.3431 0.1718 0.1563 0.00 -
Adjusted Per Share Value based on latest NOSH - 187,659
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 33.19 9.21 4.34 4.32 0.00 -
EPS 1.80 1.01 0.44 0.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1268 0.119 0.0481 0.0239 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.28 0.26 0.35 0.14 0.00 -
P/RPS 0.47 0.98 2.26 0.50 0.00 -
P/EPS 8.62 8.90 22.47 5.36 0.00 -
EY 11.60 11.23 4.45 18.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.76 2.04 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/09 28/02/08 27/02/07 28/02/06 - -
Price 0.26 0.29 0.50 0.17 0.00 -
P/RPS 0.43 1.09 3.22 0.60 0.00 -
P/EPS 8.00 9.93 32.11 6.51 0.00 -
EY 12.49 10.07 3.11 15.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.85 2.91 1.09 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