[PGF] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 544.05%
YoY- 157.08%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 35,020 33,864 36,148 37,060 34,334 31,504 37,660 -4.71%
PBT 11,120 5,168 2,727 5,002 2,904 2,220 3,078 134.89%
Tax -1,596 -1,372 -827 -2,078 -2,450 -1,380 -2,032 -14.83%
NP 9,524 3,796 1,900 2,924 454 840 1,046 334.28%
-
NP to SH 6,614 3,796 1,900 2,924 454 840 1,046 240.79%
-
Tax Rate 14.35% 26.55% 30.33% 41.54% 84.37% 62.16% 66.02% -
Total Cost 25,496 30,068 34,248 34,136 33,880 30,664 36,614 -21.38%
-
Net Worth 55,897 78,541 77,117 77,507 76,910 76,633 76,583 -18.88%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 55,897 78,541 77,117 77,507 76,910 76,633 76,583 -18.88%
NOSH 110,973 160,847 159,663 160,072 161,136 161,538 160,923 -21.89%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 27.20% 11.21% 5.26% 7.89% 1.32% 2.67% 2.78% -
ROE 11.83% 4.83% 2.46% 3.77% 0.59% 1.10% 1.37% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 31.56 21.05 22.64 23.15 21.31 19.50 23.40 22.00%
EPS 5.96 2.36 1.19 1.83 0.88 0.52 0.65 336.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5037 0.4883 0.483 0.4842 0.4773 0.4744 0.4759 3.84%
Adjusted Per Share Value based on latest NOSH - 159,569
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 18.06 17.46 18.64 19.11 17.70 16.24 19.42 -4.71%
EPS 3.41 1.96 0.98 1.51 0.23 0.43 0.54 240.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2882 0.405 0.3976 0.3996 0.3965 0.3951 0.3949 -18.89%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.36 0.37 0.38 0.37 0.37 0.37 0.35 -
P/RPS 1.14 1.76 1.68 1.60 1.74 1.90 1.50 -16.67%
P/EPS 6.04 15.68 31.93 20.26 131.32 71.15 53.85 -76.64%
EY 16.56 6.38 3.13 4.94 0.76 1.41 1.86 327.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.79 0.76 0.78 0.78 0.74 -2.71%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/06/10 27/04/10 22/01/10 27/10/09 30/06/09 13/04/09 -
Price 0.35 0.37 0.37 0.38 0.40 0.38 0.35 -
P/RPS 1.11 1.76 1.63 1.64 1.88 1.95 1.50 -18.14%
P/EPS 5.87 15.68 31.09 20.80 141.97 73.08 53.85 -77.08%
EY 17.03 6.38 3.22 4.81 0.70 1.37 1.86 335.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.77 0.78 0.84 0.80 0.74 -4.54%

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