[PGF] YoY Cumulative Quarter Result on 30-Nov-2011 [#3]

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Cumulative Result
Revenue	34,538	31,344	23,726	24,129	25,927	27,795	31,046	1.79%
YoY %	10.19%	32.11%	-1.67%	-6.93%	-6.72%	-10.47%	-	-
Horiz. %	111.25%	100.96%	76.42%	77.72%	83.51%	89.53%	100.00%	-
PBT	4,403	4,432	24,870	6,717	5,858	3,752	-2,291	-
YoY %	-0.65%	-82.18%	270.25%	14.66%	56.13%	263.77%	-	-
Horiz. %	-192.19%	-193.45%	-1,085.55%	-293.19%	-255.70%	-163.77%	100.00%	-
Tax	-89	-21	-6,376	-81	-855	-1,559	-1,551	-37.88%
YoY %	-323.81%	99.67%	-7,771.60%	90.53%	45.16%	-0.52%	-	-
Horiz. %	5.74%	1.35%	411.09%	5.22%	55.13%	100.52%	100.00%	-
NP	4,314	4,411	18,494	6,636	5,003	2,193	-3,842	-
YoY %	-2.20%	-76.15%	178.69%	32.64%	128.13%	157.08%	-	-
Horiz. %	-112.29%	-114.81%	-481.36%	-172.72%	-130.22%	-57.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,314	4,411	18,494	6,636	4,499	2,193	-3,842	-
YoY %	-2.20%	-76.15%	178.69%	47.50%	105.15%	157.08%	-	-
Horiz. %	-112.29%	-114.81%	-481.36%	-172.72%	-117.10%	-57.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.02%	0.47%	25.64%	1.21%	14.60%	41.55%	-	-
YoY %	329.79%	-98.17%	2,019.01%	-91.71%	-64.86%	0.00%	-	-
Horiz. %	4.86%	1.13%	61.71%	2.91%	35.14%	100.00%	-	-
Total Cost	30,224	26,933	5,232	17,493	20,924	25,602	34,888	-2.36%
YoY %	12.22%	414.77%	-70.09%	-16.40%	-18.27%	-26.62%	-	-
Horiz. %	86.63%	77.20%	15.00%	50.14%	59.97%	73.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,274	113,503	106,244	87,899	73,464	77,507	71,044	9.01%
YoY %	5.08%	6.83%	20.87%	19.65%	-5.22%	9.10%	-	-
Horiz. %	167.89%	159.76%	149.55%	123.72%	103.41%	109.10%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	119,274	113,503	106,244	87,899	73,464	77,507	71,044	9.01%
YoY %	5.08%	6.83%	20.87%	19.65%	-5.22%	9.10%	-	-
Horiz. %	167.89%	159.76%	149.55%	123.72%	103.41%	109.10%	100.00%	-
NOSH	159,777	159,818	159,982	159,903	143,738	160,072	160,083	-0.03%
YoY %	-0.03%	-0.10%	0.05%	11.25%	-10.20%	-0.01%	-	-
Horiz. %	99.81%	99.83%	99.94%	99.89%	89.79%	99.99%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	12.49%	14.07%	77.95%	27.50%	19.30%	7.89%	-12.38%	-
YoY %	-11.23%	-81.95%	183.45%	42.49%	144.61%	163.73%	-	-
Horiz. %	-100.89%	-113.65%	-629.64%	-222.13%	-155.90%	-63.73%	100.00%	-
ROE	3.62%	3.89%	17.41%	7.55%	6.12%	2.83%	-5.41%	-
YoY %	-6.94%	-77.66%	130.60%	23.37%	116.25%	152.31%	-	-
Horiz. %	-66.91%	-71.90%	-321.81%	-139.56%	-113.12%	-52.31%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	21.62	19.61	14.83	15.09	18.04	17.36	19.39	1.83%
YoY %	10.25%	32.23%	-1.72%	-16.35%	3.92%	-10.47%	-	-
Horiz. %	111.50%	101.13%	76.48%	77.82%	93.04%	89.53%	100.00%	-
EPS	2.70	2.76	11.56	4.15	3.13	1.37	-2.40	-
YoY %	-2.17%	-76.12%	178.55%	32.59%	128.47%	157.08%	-	-
Horiz. %	-112.50%	-115.00%	-481.67%	-172.92%	-130.42%	-57.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7465	0.7102	0.6641	0.5497	0.5111	0.4842	0.4438	9.04%
YoY %	5.11%	6.94%	20.81%	7.55%	5.56%	9.10%	-	-
Horiz. %	168.21%	160.03%	149.64%	123.86%	115.16%	109.10%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 159,671
RPS	17.81	16.16	12.23	12.44	13.37	14.33	16.01	1.79%
YoY %	10.21%	32.13%	-1.69%	-6.96%	-6.70%	-10.49%	-	-
Horiz. %	111.24%	100.94%	76.39%	77.70%	83.51%	89.51%	100.00%	-
EPS	2.22	2.27	9.54	3.42	2.32	1.13	-1.98	-
YoY %	-2.20%	-76.21%	178.95%	47.41%	105.31%	157.07%	-	-
Horiz. %	-112.12%	-114.65%	-481.82%	-172.73%	-117.17%	-57.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6151	0.5853	0.5479	0.4533	0.3788	0.3997	0.3664	9.01%
YoY %	5.09%	6.83%	20.87%	19.67%	-5.23%	9.09%	-	-
Horiz. %	167.88%	159.74%	149.54%	123.72%	103.38%	109.09%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.385	0.375	0.36	0.31	0.36	0.37	0.38	-
P/RPS	1.78	1.91	2.43	2.05	2.00	2.13	1.96	-1.59%
YoY %	-6.81%	-21.40%	18.54%	2.50%	-6.10%	8.67%	-	-
Horiz. %	90.82%	97.45%	123.98%	104.59%	102.04%	108.67%	100.00%	-
P/EPS	14.26	13.59	3.11	7.47	11.50	27.01	-15.83	-
YoY %	4.93%	336.98%	-58.37%	-35.04%	-57.42%	270.63%	-	-
Horiz. %	-90.08%	-85.85%	-19.65%	-47.19%	-72.65%	-170.63%	100.00%	-
EY	7.01	7.36	32.11	13.39	8.69	3.70	-6.32	-
YoY %	-4.76%	-77.08%	139.81%	54.09%	134.86%	158.54%	-	-
Horiz. %	-110.92%	-116.46%	-508.07%	-211.87%	-137.50%	-58.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.52	0.53	0.54	0.56	0.70	0.76	0.86	-8.03%
YoY %	-1.89%	-1.85%	-3.57%	-20.00%	-7.89%	-11.63%	-	-
Horiz. %	60.47%	61.63%	62.79%	65.12%	81.40%	88.37%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	23/01/15	20/01/14	17/01/13	18/01/12	17/01/11	22/01/10	20/01/09	-
Price	0.45	0.39	0.37	0.31	0.36	0.38	0.40	-
P/RPS	2.08	1.99	2.49	2.05	2.00	2.19	2.06	0.16%
YoY %	4.52%	-20.08%	21.46%	2.50%	-8.68%	6.31%	-	-
Horiz. %	100.97%	96.60%	120.87%	99.51%	97.09%	106.31%	100.00%	-
P/EPS	16.67	14.13	3.20	7.47	11.50	27.74	-16.67	-
YoY %	17.98%	341.56%	-57.16%	-35.04%	-58.54%	266.41%	-	-
Horiz. %	-100.00%	-84.76%	-19.20%	-44.81%	-68.99%	-166.41%	100.00%	-
EY	6.00	7.08	31.24	13.39	8.69	3.61	-6.00	-
YoY %	-15.25%	-77.34%	133.31%	54.09%	140.72%	160.17%	-	-
Horiz. %	-100.00%	-118.00%	-520.67%	-223.17%	-144.83%	-60.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.55	0.56	0.56	0.70	0.78	0.90	-6.53%
YoY %	9.09%	-1.79%	0.00%	-20.00%	-10.26%	-13.33%	-	-
Horiz. %	66.67%	61.11%	62.22%	62.22%	77.78%	86.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos