[PGF] YoY Annualized Quarter Result on 31-May-2004 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 7.98%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 46,184 38,172 30,336 40,040 28,024 21,624 23,092 12.24%
PBT 9,308 3,040 208 2,884 -5,280 -1,180 -1,940 -
Tax -2,052 -1,192 -1,004 -840 0 1,180 1,940 -
NP 7,256 1,848 -796 2,044 -5,280 0 0 -
-
NP to SH 7,256 1,848 -796 2,044 -5,280 -2,148 -2,148 -
-
Tax Rate 22.05% 39.21% 482.69% 29.13% - - - -
Total Cost 38,928 36,324 31,132 37,996 33,304 21,624 23,092 9.08%
-
Net Worth 69,638 63,596 135,253 130,815 139,697 166,185 169,360 -13.76%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 69,638 63,596 135,253 130,815 139,697 166,185 169,360 -13.76%
NOSH 160,530 159,310 165,833 159,687 159,036 157,941 157,941 0.27%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 15.71% 4.84% -2.62% 5.10% -18.84% 0.00% 0.00% -
ROE 10.42% 2.91% -0.59% 1.56% -3.78% -1.29% -1.27% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 28.77 23.96 18.29 25.07 17.62 13.69 14.62 11.93%
EPS 4.52 1.16 -0.48 1.28 -3.32 -1.36 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4338 0.3992 0.8156 0.8192 0.8784 1.0522 1.0723 -13.99%
Adjusted Per Share Value based on latest NOSH - 159,687
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 23.82 19.68 15.64 20.65 14.45 11.15 11.91 12.24%
EPS 3.74 0.95 -0.41 1.05 -2.72 -1.11 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3591 0.328 0.6975 0.6746 0.7204 0.857 0.8734 -13.76%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.17 0.14 0.19 0.34 0.19 0.34 0.37 -
P/RPS 0.59 0.58 1.04 1.36 1.08 2.48 2.53 -21.53%
P/EPS 3.76 12.07 -39.58 26.56 -5.72 -25.00 -27.21 -
EY 26.59 8.29 -2.53 3.76 -17.47 -4.00 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.23 0.42 0.22 0.32 0.35 1.81%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 16/07/07 17/07/06 29/07/05 28/07/04 22/07/03 31/07/02 27/07/01 -
Price 0.23 0.19 0.12 0.34 0.45 0.30 0.46 -
P/RPS 0.80 0.79 0.66 1.36 2.55 2.19 3.15 -20.41%
P/EPS 5.09 16.38 -25.00 26.56 -13.55 -22.06 -33.82 -
EY 19.65 6.11 -4.00 3.76 -7.38 -4.53 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.15 0.42 0.51 0.29 0.43 3.54%

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