[PGF] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 1792.13%
YoY- 335.08%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 36,490 36,738 36,148 34,407 32,475 35,904 37,660 -2.07%
PBT 6,834 3,463 2,726 9,121 1,254 2,131 3,078 69.94%
Tax -881 -845 -847 -2,061 -1,648 -1,815 -2,032 -42.62%
NP 5,953 2,618 1,879 7,060 -394 316 1,046 217.75%
-
NP to SH 4,215 2,236 1,596 6,667 -394 316 1,046 152.58%
-
Tax Rate 12.89% 24.40% 31.07% 22.60% 131.42% 85.17% 66.02% -
Total Cost 30,537 34,120 34,269 27,347 32,869 35,588 36,614 -11.36%
-
Net Worth 51,999 78,541 78,621 77,263 76,829 76,633 76,019 -22.31%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 51,999 78,541 78,621 77,263 76,829 76,633 76,019 -22.31%
NOSH 103,235 160,847 162,777 159,569 160,967 161,538 159,738 -25.19%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 16.31% 7.13% 5.20% 20.52% -1.21% 0.88% 2.78% -
ROE 8.11% 2.85% 2.03% 8.63% -0.51% 0.41% 1.38% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 35.35 22.84 22.21 21.56 20.17 22.23 23.58 30.89%
EPS 4.08 1.39 0.98 4.18 -0.24 0.20 0.65 239.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5037 0.4883 0.483 0.4842 0.4773 0.4744 0.4759 3.84%
Adjusted Per Share Value based on latest NOSH - 159,569
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 20.13 20.27 19.94 18.98 17.91 19.81 20.78 -2.09%
EPS 2.33 1.23 0.88 3.68 -0.22 0.17 0.58 152.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2869 0.4333 0.4337 0.4262 0.4238 0.4228 0.4194 -22.30%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.36 0.37 0.38 0.37 0.37 0.37 0.35 -
P/RPS 1.02 1.62 1.71 1.72 1.83 1.66 1.48 -21.92%
P/EPS 8.82 26.62 38.76 8.86 -151.16 189.14 53.45 -69.81%
EY 11.34 3.76 2.58 11.29 -0.66 0.53 1.87 231.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.79 0.76 0.78 0.78 0.74 -2.71%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/06/10 27/04/10 22/01/10 27/10/09 30/06/09 13/04/09 -
Price 0.35 0.37 0.37 0.38 0.40 0.38 0.35 -
P/RPS 0.99 1.62 1.67 1.76 1.98 1.71 1.48 -23.45%
P/EPS 8.57 26.62 37.74 9.10 -163.42 194.26 53.45 -70.38%
EY 11.67 3.76 2.65 11.00 -0.61 0.51 1.87 237.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.77 0.78 0.84 0.80 0.74 -4.54%

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