[PGF] QoQ Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 4.63%
YoY- 891.75%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 48,592 40,601 41,792 41,722 41,152 33,926 31,634 33.16%
PBT 8,532 6,268 5,909 6,020 5,764 23,214 33,160 -59.57%
Tax -28 -354 -28 -10 -20 -1,772 -8,501 -97.79%
NP 8,504 5,914 5,881 6,010 5,744 21,442 24,658 -50.85%
-
NP to SH 8,504 5,914 5,881 6,010 5,744 21,442 24,658 -50.85%
-
Tax Rate 0.33% 5.65% 0.47% 0.17% 0.35% 7.63% 25.64% -
Total Cost 40,088 34,687 35,910 35,712 35,408 12,484 6,976 221.16%
-
Net Worth 117,137 115,003 113,503 112,112 110,396 109,192 106,244 6.72%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 117,137 115,003 113,503 112,112 110,396 109,192 106,244 6.72%
NOSH 159,849 159,837 159,818 159,840 159,555 159,965 159,982 -0.05%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 17.50% 14.57% 14.07% 14.40% 13.96% 63.20% 77.95% -
ROE 7.26% 5.14% 5.18% 5.36% 5.20% 19.64% 23.21% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 30.40 25.40 26.15 26.10 25.79 21.21 19.77 33.25%
EPS 5.32 3.70 3.68 3.76 3.60 13.40 15.41 -50.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7328 0.7195 0.7102 0.7014 0.6919 0.6826 0.6641 6.78%
Adjusted Per Share Value based on latest NOSH - 159,999
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 26.81 22.40 23.06 23.02 22.71 18.72 17.45 33.18%
EPS 4.69 3.26 3.24 3.32 3.17 11.83 13.61 -50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6463 0.6345 0.6262 0.6186 0.6091 0.6025 0.5862 6.72%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.40 0.37 0.375 0.36 0.38 0.35 0.36 -
P/RPS 1.32 1.46 1.43 1.38 1.47 1.65 1.82 -19.29%
P/EPS 7.52 10.00 10.19 9.57 10.56 2.61 2.34 117.92%
EY 13.30 10.00 9.81 10.44 9.47 38.30 42.81 -54.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.53 0.51 0.55 0.51 0.54 1.23%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/06/14 25/04/14 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 -
Price 0.42 0.44 0.39 0.39 0.405 0.32 0.37 -
P/RPS 1.38 1.73 1.49 1.49 1.57 1.51 1.87 -18.35%
P/EPS 7.89 11.89 10.60 10.37 11.25 2.39 2.40 121.25%
EY 12.67 8.41 9.44 9.64 8.89 41.89 41.66 -54.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.56 0.59 0.47 0.56 1.18%

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