[PGF] YoY Quarter Result on 31-Aug-2004 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- -88.06%
YoY- -83.86%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 9,908 8,692 8,069 8,087 7,659 6,848 5,017 12.00%
PBT 2,069 659 545 341 325 -35,228 96 66.78%
Tax -586 -431 -171 -280 53 35,228 -50 50.68%
NP 1,483 228 374 61 378 0 46 78.35%
-
NP to SH 1,483 228 374 61 378 -35,468 46 78.35%
-
Tax Rate 28.32% 65.40% 31.38% 82.11% -16.31% - 52.08% -
Total Cost 8,425 8,464 7,695 8,026 7,281 6,848 4,971 9.18%
-
Net Worth 71,168 65,452 133,534 124,973 138,647 145,791 164,342 -13.01%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 71,168 65,452 133,534 124,973 138,647 145,791 164,342 -13.01%
NOSH 159,462 162,857 162,608 152,500 157,500 159,981 153,333 0.65%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 14.97% 2.62% 4.64% 0.75% 4.94% 0.00% 0.92% -
ROE 2.08% 0.35% 0.28% 0.05% 0.27% -24.33% 0.03% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 6.21 5.34 4.96 5.30 4.86 4.28 3.27 11.27%
EPS 0.93 0.14 0.23 0.04 0.24 -22.17 0.03 77.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4463 0.4019 0.8212 0.8195 0.8803 0.9113 1.0718 -13.57%
Adjusted Per Share Value based on latest NOSH - 152,500
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 5.11 4.48 4.16 4.17 3.95 3.53 2.59 11.98%
EPS 0.76 0.12 0.19 0.03 0.19 -18.29 0.02 83.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.3375 0.6885 0.6444 0.7149 0.7517 0.8473 -13.01%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.26 0.17 0.14 0.34 0.40 0.26 0.56 -
P/RPS 4.18 3.19 2.82 6.41 8.23 6.07 17.12 -20.93%
P/EPS 27.96 121.43 60.87 850.00 166.67 -1.17 1,866.67 -50.33%
EY 3.58 0.82 1.64 0.12 0.60 -85.27 0.05 103.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.17 0.41 0.45 0.29 0.52 1.83%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/10/07 31/10/06 24/10/05 25/10/04 28/10/03 30/10/02 30/10/01 -
Price 0.34 0.19 0.14 0.34 0.34 0.22 0.40 -
P/RPS 5.47 3.56 2.82 6.41 6.99 5.14 12.23 -12.54%
P/EPS 36.56 135.71 60.87 850.00 141.67 -0.99 1,333.33 -45.07%
EY 2.74 0.74 1.64 0.12 0.71 -100.77 0.07 84.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.17 0.41 0.39 0.24 0.37 12.74%

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