[PGF] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 126.61%
YoY- 101.02%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 36,194 40,040 32,858 32,630 29,332 28,024 26,520 22.92%
PBT 2,124 2,884 179 430 -1,990 -5,280 -39,310 -
Tax -980 -840 1,714 70 106 0 -974 0.40%
NP 1,144 2,044 1,893 501 -1,884 -5,280 -40,284 -
-
NP to SH 1,144 2,044 1,893 501 -1,884 -5,280 -40,284 -
-
Tax Rate 46.14% 29.13% -957.54% -16.28% - - - -
Total Cost 35,050 37,996 30,965 32,129 31,216 33,304 66,804 -34.82%
-
Net Worth 130,209 130,815 130,889 139,292 140,549 139,697 141,681 -5.44%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 130,209 130,815 130,889 139,292 140,549 139,697 141,681 -5.44%
NOSH 158,888 159,687 160,423 156,666 159,661 159,036 159,984 -0.45%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 3.16% 5.10% 5.76% 1.54% -6.42% -18.84% -151.90% -
ROE 0.88% 1.56% 1.45% 0.36% -1.34% -3.78% -28.43% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 22.78 25.07 20.48 20.83 18.37 17.62 16.58 23.46%
EPS 0.72 1.28 1.18 0.32 -1.18 -3.32 -25.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8195 0.8192 0.8159 0.8891 0.8803 0.8784 0.8856 -5.01%
Adjusted Per Share Value based on latest NOSH - 160,731
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 18.66 20.65 16.94 16.82 15.12 14.45 13.67 22.93%
EPS 0.59 1.05 0.98 0.26 -0.97 -2.72 -20.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.6745 0.6749 0.7182 0.7247 0.7203 0.7305 -5.44%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.34 0.34 0.34 0.34 0.40 0.19 0.19 -
P/RPS 1.49 1.36 1.66 1.63 2.18 1.08 1.15 18.75%
P/EPS 47.22 26.56 28.81 106.25 -33.90 -5.72 -0.75 -
EY 2.12 3.76 3.47 0.94 -2.95 -17.47 -132.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.38 0.45 0.22 0.21 55.89%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 25/10/04 28/07/04 28/04/04 20/01/04 28/10/03 22/07/03 30/04/03 -
Price 0.34 0.34 0.34 0.34 0.34 0.45 0.19 -
P/RPS 1.49 1.36 1.66 1.63 1.85 2.55 1.15 18.75%
P/EPS 47.22 26.56 28.81 106.25 -28.81 -13.55 -0.75 -
EY 2.12 3.76 3.47 0.94 -3.47 -7.38 -132.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.42 0.38 0.39 0.51 0.21 55.89%

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