[PGF] QoQ Cumulative Quarter Result on 31-May-2003 [#1]

Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 96.72%
YoY- -145.81%
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 32,858 24,473 14,666 7,006 26,520 19,698 12,254 93.12%
PBT 179 323 -995 -1,320 -39,310 -36,268 -35,522 -
Tax 1,714 53 53 0 -974 -740 35,522 -86.77%
NP 1,893 376 -942 -1,320 -40,284 -37,008 0 -
-
NP to SH 1,893 376 -942 -1,320 -40,284 -37,008 -36,004 -
-
Tax Rate -957.54% -16.41% - - - - - -
Total Cost 30,965 24,097 15,608 8,326 66,804 56,706 12,254 85.62%
-
Net Worth 130,889 139,292 140,549 139,697 141,681 144,976 145,759 -6.92%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 130,889 139,292 140,549 139,697 141,681 144,976 145,759 -6.92%
NOSH 160,423 156,666 159,661 159,036 159,984 160,000 159,946 0.19%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 5.76% 1.54% -6.42% -18.84% -151.90% -187.88% 0.00% -
ROE 1.45% 0.27% -0.67% -0.94% -28.43% -25.53% -24.70% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 20.48 15.62 9.19 4.41 16.58 12.31 7.66 92.75%
EPS 1.18 0.24 -0.59 -0.83 -25.18 -23.13 -22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8159 0.8891 0.8803 0.8784 0.8856 0.9061 0.9113 -7.11%
Adjusted Per Share Value based on latest NOSH - 159,036
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 16.94 12.62 7.56 3.61 13.67 10.16 6.32 93.07%
EPS 0.98 0.19 -0.49 -0.68 -20.77 -19.08 -18.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6749 0.7182 0.7247 0.7203 0.7305 0.7475 0.7516 -6.93%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.34 0.34 0.40 0.19 0.19 0.19 0.26 -
P/RPS 1.66 2.18 4.35 4.31 1.15 1.54 3.39 -37.90%
P/EPS 28.81 141.67 -67.80 -22.89 -0.75 -0.82 -1.16 -
EY 3.47 0.71 -1.47 -4.37 -132.53 -121.74 -86.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.45 0.22 0.21 0.21 0.29 28.03%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 20/01/04 28/10/03 22/07/03 30/04/03 28/01/03 30/10/02 -
Price 0.34 0.34 0.34 0.45 0.19 0.22 0.22 -
P/RPS 1.66 2.18 3.70 10.21 1.15 1.79 2.87 -30.60%
P/EPS 28.81 141.67 -57.63 -54.22 -0.75 -0.95 -0.98 -
EY 3.47 0.71 -1.74 -1.84 -132.53 -105.14 -102.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.39 0.51 0.21 0.24 0.24 45.26%

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