[PGF] QoQ Cumulative 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- 6003.63%
YoY- 178.69%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 20,861 10,288 33,926 23,726 17,422 8,931 31,680 -24.25%
PBT 3,010 1,441 23,214 24,870 352 332 6,742 -41.49%
Tax -5 -5 -1,772 -6,376 -49 -18 -286 -93.21%
NP 3,005 1,436 21,442 18,494 303 314 6,456 -39.85%
-
NP to SH 3,005 1,436 21,442 18,494 303 314 6,456 -39.85%
-
Tax Rate 0.17% 0.35% 7.63% 25.64% 13.92% 5.42% 4.24% -
Total Cost 17,856 8,852 12,484 5,232 17,119 8,617 25,224 -20.52%
-
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 2.68% 1.30% 19.64% 17.41% 0.35% 0.36% 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 13.05 6.45 21.21 14.83 10.92 5.69 19.82 -24.25%
EPS 1.88 0.90 13.40 11.56 0.19 0.20 4.04 -39.86%
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 10.76 5.31 17.49 12.23 8.98 4.61 16.34 -24.25%
EPS 1.55 0.74 11.06 9.54 0.16 0.16 3.33 -39.85%
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 2.76 5.89 1.65 2.43 3.39 6.33 1.82 31.89%
P/EPS 19.15 42.22 2.61 3.11 194.74 180.00 8.91 66.31%
EY 5.22 2.37 38.30 32.11 0.51 0.56 11.22 -39.87%
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 2.99 6.28 1.51 2.49 3.20 6.50 1.87 36.62%
P/EPS 20.74 45.00 2.39 3.20 184.21 185.00 9.16 72.17%
EY 4.82 2.22 41.89 31.24 0.54 0.54 10.92 -41.94%
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