[PGF] QoQ Quarter Result on 28-Feb-2010 [#4]

Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -119.74%
YoY- -105.99%
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 8,417 9,043 8,466 8,354 10,627 9,291 7,876 4.52%
PBT 299 4,268 1,292 -1,026 2,300 897 555 -33.76%
Tax -57 -455 -343 733 -816 -419 -345 -69.85%
NP 242 3,813 949 -293 1,484 478 210 9.90%
-
NP to SH 1,192 2,457 949 -293 1,484 478 210 217.86%
-
Tax Rate 19.06% 10.66% 26.55% - 35.48% 46.71% 62.16% -
Total Cost 8,175 5,230 7,517 8,647 9,143 8,813 7,666 4.37%
-
Net Worth 406,154 51,999 78,541 78,621 77,263 76,829 76,633 203.67%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 406,154 51,999 78,541 78,621 77,263 76,829 76,633 203.67%
NOSH 794,666 103,235 160,847 162,777 159,569 160,967 161,538 188.96%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 2.88% 42.17% 11.21% -3.51% 13.96% 5.14% 2.67% -
ROE 0.29% 4.73% 1.21% -0.37% 1.92% 0.62% 0.27% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 1.06 8.76 5.26 5.13 6.66 5.77 4.88 -63.83%
EPS 0.15 2.38 0.59 -0.18 0.93 0.31 0.13 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5111 0.5037 0.4883 0.483 0.4842 0.4773 0.4744 5.08%
Adjusted Per Share Value based on latest NOSH - 162,777
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 4.64 4.99 4.67 4.61 5.86 5.13 4.34 4.55%
EPS 0.66 1.36 0.52 -0.16 0.82 0.26 0.12 211.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2406 0.2869 0.4333 0.4337 0.4262 0.4238 0.4228 203.65%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.36 0.36 0.37 0.38 0.37 0.37 0.37 -
P/RPS 33.99 4.11 7.03 7.40 5.56 6.41 7.59 171.44%
P/EPS 240.00 15.13 62.71 -211.11 39.78 124.60 284.62 -10.73%
EY 0.42 6.61 1.59 -0.47 2.51 0.80 0.35 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.76 0.79 0.76 0.78 0.78 -6.95%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 17/01/11 26/10/10 30/06/10 27/04/10 22/01/10 27/10/09 30/06/09 -
Price 0.36 0.35 0.37 0.37 0.38 0.40 0.38 -
P/RPS 33.99 4.00 7.03 7.21 5.71 6.93 7.79 166.78%
P/EPS 240.00 14.71 62.71 -205.56 40.86 134.70 292.31 -12.30%
EY 0.42 6.80 1.59 -0.49 2.45 0.74 0.34 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.76 0.77 0.78 0.84 0.80 -8.50%

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