[PGF] QoQ Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 15.94%
YoY- 232.13%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 31,344 20,861 10,288 33,926 23,726 17,422 8,931 130.76%
PBT 4,432 3,010 1,441 23,214 24,870 352 332 461.85%
Tax -21 -5 -5 -1,772 -6,376 -49 -18 10.81%
NP 4,411 3,005 1,436 21,442 18,494 303 314 481.26%
-
NP to SH 4,411 3,005 1,436 21,442 18,494 303 314 481.26%
-
Tax Rate 0.47% 0.17% 0.35% 7.63% 25.64% 13.92% 5.42% -
Total Cost 26,933 17,856 8,852 12,484 5,232 17,119 8,617 113.62%
-
Net Worth 113,503 112,112 110,396 109,192 106,244 87,774 86,428 19.90%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 113,503 112,112 110,396 109,192 106,244 87,774 86,428 19.90%
NOSH 159,818 159,840 159,555 159,965 159,982 159,473 156,999 1.19%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 14.07% 14.40% 13.96% 63.20% 77.95% 1.74% 3.52% -
ROE 3.89% 2.68% 1.30% 19.64% 17.41% 0.35% 0.36% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 19.61 13.05 6.45 21.21 14.83 10.92 5.69 127.99%
EPS 2.76 1.88 0.90 13.40 11.56 0.19 0.20 474.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7102 0.7014 0.6919 0.6826 0.6641 0.5504 0.5505 18.48%
Adjusted Per Share Value based on latest NOSH - 159,892
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 17.29 11.51 5.68 18.72 13.09 9.61 4.93 130.65%
EPS 2.43 1.66 0.79 11.83 10.20 0.17 0.17 488.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6262 0.6186 0.6091 0.6025 0.5862 0.4843 0.4769 19.89%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.375 0.36 0.38 0.35 0.36 0.37 0.36 -
P/RPS 1.91 2.76 5.89 1.65 2.43 3.39 6.33 -54.98%
P/EPS 13.59 19.15 42.22 2.61 3.11 194.74 180.00 -82.10%
EY 7.36 5.22 2.37 38.30 32.11 0.51 0.56 456.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.55 0.51 0.54 0.67 0.65 -12.71%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 16/07/12 -
Price 0.39 0.39 0.405 0.32 0.37 0.35 0.37 -
P/RPS 1.99 2.99 6.28 1.51 2.49 3.20 6.50 -54.54%
P/EPS 14.13 20.74 45.00 2.39 3.20 184.21 185.00 -81.97%
EY 7.08 4.82 2.22 41.89 31.24 0.54 0.54 455.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.47 0.56 0.64 0.67 -12.31%

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