[PGF] QoQ TTM Result on 30-Nov-2004 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -45.05%
YoY- 164.55%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 30,219 30,237 32,663 34,444 36,289 35,861 32,857 -5.41%
PBT 692 488 1,157 1,506 2,236 2,220 179 145.71%
Tax 1,498 1,389 1,430 366 1,171 1,504 1,714 -8.56%
NP 2,190 1,877 2,587 1,872 3,407 3,724 1,893 10.17%
-
NP to SH 2,190 1,877 2,587 1,872 3,407 3,724 1,893 10.17%
-
Tax Rate -216.47% -284.63% -123.60% -24.30% -52.37% -67.75% -957.54% -
Total Cost 28,029 28,360 30,076 32,572 32,882 32,137 30,964 -6.40%
-
Net Worth 133,534 135,253 130,460 126,805 124,973 130,815 130,286 1.65%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 133,534 135,253 130,460 126,805 124,973 130,815 130,286 1.65%
NOSH 162,608 165,833 159,428 154,999 152,500 159,687 159,684 1.21%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 7.25% 6.21% 7.92% 5.43% 9.39% 10.38% 5.76% -
ROE 1.64% 1.39% 1.98% 1.48% 2.73% 2.85% 1.45% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 18.58 18.23 20.49 22.22 23.80 22.46 20.58 -6.57%
EPS 1.35 1.13 1.62 1.21 2.23 2.33 1.19 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8212 0.8156 0.8183 0.8181 0.8195 0.8192 0.8159 0.43%
Adjusted Per Share Value based on latest NOSH - 154,999
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 15.58 15.59 16.84 17.76 18.71 18.49 16.94 -5.41%
EPS 1.13 0.97 1.33 0.97 1.76 1.92 0.98 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6885 0.6974 0.6726 0.6538 0.6444 0.6745 0.6717 1.65%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.14 0.19 0.34 0.34 0.34 0.34 0.34 -
P/RPS 0.75 1.04 1.66 1.53 1.43 1.51 1.65 -40.79%
P/EPS 10.40 16.79 20.95 28.15 15.22 14.58 28.68 -49.05%
EY 9.62 5.96 4.77 3.55 6.57 6.86 3.49 96.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.42 0.42 0.41 0.42 0.42 -45.19%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 24/10/05 29/07/05 29/04/05 31/01/05 25/10/04 28/07/04 28/04/04 -
Price 0.14 0.12 0.22 0.34 0.34 0.34 0.34 -
P/RPS 0.75 0.66 1.07 1.53 1.43 1.51 1.65 -40.79%
P/EPS 10.40 10.60 13.56 28.15 15.22 14.58 28.68 -49.05%
EY 9.62 9.43 7.38 3.55 6.57 6.86 3.49 96.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.27 0.42 0.41 0.42 0.42 -45.19%

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