[PGF] QoQ TTM Result on 31-Aug-2003 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 87.29%
YoY- 86.75%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 35,861 32,857 31,294 28,931 28,120 26,520 24,314 29.54%
PBT 2,220 179 -2,719 -4,782 -40,335 -39,310 -37,616 -
Tax 1,504 1,714 -181 -439 -732 -974 -1,292 -
NP 3,724 1,893 -2,900 -5,221 -41,067 -40,284 -38,908 -
-
NP to SH 3,724 1,893 -2,900 -5,221 -41,067 -40,284 -38,908 -
-
Tax Rate -67.75% -957.54% - - - - - -
Total Cost 32,137 30,964 34,194 34,152 69,187 66,804 63,222 -36.28%
-
Net Worth 130,815 130,286 142,906 138,647 139,697 141,523 144,256 -6.30%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 130,815 130,286 142,906 138,647 139,697 141,523 144,256 -6.30%
NOSH 159,687 159,684 160,731 157,500 159,036 159,804 159,206 0.20%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 10.38% 5.76% -9.27% -18.05% -146.04% -151.90% -160.02% -
ROE 2.85% 1.45% -2.03% -3.77% -29.40% -28.46% -26.97% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 22.46 20.58 19.47 18.37 17.68 16.60 15.27 29.30%
EPS 2.33 1.19 -1.80 -3.31 -25.82 -25.21 -24.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8192 0.8159 0.8891 0.8803 0.8784 0.8856 0.9061 -6.49%
Adjusted Per Share Value based on latest NOSH - 157,500
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 18.49 16.94 16.14 14.92 14.50 13.68 12.54 29.51%
EPS 1.92 0.98 -1.50 -2.69 -21.18 -20.77 -20.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6746 0.6719 0.7369 0.715 0.7204 0.7298 0.7439 -6.30%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.34 0.34 0.34 0.40 0.19 0.19 0.19 -
P/RPS 1.51 1.65 1.75 2.18 1.07 1.14 1.24 14.02%
P/EPS 14.58 28.68 -18.84 -12.07 -0.74 -0.75 -0.78 -
EY 6.86 3.49 -5.31 -8.29 -135.91 -132.67 -128.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.45 0.22 0.21 0.21 58.67%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 28/04/04 20/01/04 28/10/03 22/07/03 30/04/03 28/01/03 -
Price 0.34 0.34 0.34 0.34 0.45 0.19 0.22 -
P/RPS 1.51 1.65 1.75 1.85 2.55 1.14 1.44 3.21%
P/EPS 14.58 28.68 -18.84 -10.26 -1.74 -0.75 -0.90 -
EY 6.86 3.49 -5.31 -9.75 -57.38 -132.67 -111.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.39 0.51 0.21 0.24 45.17%

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