[PGF] QoQ Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
17-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 3969.09%
YoY- 178.69%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 41,722 41,152 33,926 31,634 34,844 35,724 31,680 20.08%
PBT 6,020 5,764 23,214 33,160 704 1,328 6,742 -7.25%
Tax -10 -20 -1,772 -8,501 -98 -72 -286 -89.24%
NP 6,010 5,744 21,442 24,658 606 1,256 6,456 -4.64%
-
NP to SH 6,010 5,744 21,442 24,658 606 1,256 6,456 -4.64%
-
Tax Rate 0.17% 0.35% 7.63% 25.64% 13.92% 5.42% 4.24% -
Total Cost 35,712 35,408 12,484 6,976 34,238 34,468 25,224 26.00%
-
Net Worth 112,112 110,396 109,192 106,244 87,774 86,428 87,651 17.77%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 112,112 110,396 109,192 106,244 87,774 86,428 87,651 17.77%
NOSH 159,840 159,555 159,965 159,982 159,473 156,999 159,801 0.01%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 14.40% 13.96% 63.20% 77.95% 1.74% 3.52% 20.38% -
ROE 5.36% 5.20% 19.64% 23.21% 0.69% 1.45% 7.37% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 26.10 25.79 21.21 19.77 21.85 22.75 19.82 20.08%
EPS 3.76 3.60 13.40 15.41 0.38 0.80 4.04 -4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.6919 0.6826 0.6641 0.5504 0.5505 0.5485 17.76%
Adjusted Per Share Value based on latest NOSH - 159,991
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 21.52 21.22 17.49 16.31 17.97 18.42 16.34 20.09%
EPS 3.10 2.96 11.06 12.72 0.31 0.65 3.33 -4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5693 0.5631 0.5479 0.4526 0.4457 0.452 17.77%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.36 0.38 0.35 0.36 0.37 0.36 0.36 -
P/RPS 1.38 1.47 1.65 1.82 1.69 1.58 1.82 -16.80%
P/EPS 9.57 10.56 2.61 2.34 97.37 45.00 8.91 4.86%
EY 10.44 9.47 38.30 42.81 1.03 2.22 11.22 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.54 0.67 0.65 0.66 -15.75%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 16/07/12 27/04/12 -
Price 0.39 0.405 0.32 0.37 0.35 0.37 0.37 -
P/RPS 1.49 1.57 1.51 1.87 1.60 1.63 1.87 -14.01%
P/EPS 10.37 11.25 2.39 2.40 92.11 46.25 9.16 8.59%
EY 9.64 8.89 41.89 41.66 1.09 2.16 10.92 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.47 0.56 0.64 0.67 0.67 -11.23%

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