[PGF] QoQ Annualized Quarter Result on 31-Aug-2003 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 64.32%
YoY- 97.38%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 40,040 32,858 32,630 29,332 28,024 26,520 26,264 32.42%
PBT 2,884 179 430 -1,990 -5,280 -39,310 -48,357 -
Tax -840 1,714 70 106 0 -974 -986 -10.12%
NP 2,044 1,893 501 -1,884 -5,280 -40,284 -49,344 -
-
NP to SH 2,044 1,893 501 -1,884 -5,280 -40,284 -49,344 -
-
Tax Rate 29.13% -957.54% -16.28% - - - - -
Total Cost 37,996 30,965 32,129 31,216 33,304 66,804 75,608 -36.76%
-
Net Worth 130,815 130,889 139,292 140,549 139,697 141,681 144,976 -6.61%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 130,815 130,889 139,292 140,549 139,697 141,681 144,976 -6.61%
NOSH 159,687 160,423 156,666 159,661 159,036 159,984 160,000 -0.13%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 5.10% 5.76% 1.54% -6.42% -18.84% -151.90% -187.88% -
ROE 1.56% 1.45% 0.36% -1.34% -3.78% -28.43% -34.04% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 25.07 20.48 20.83 18.37 17.62 16.58 16.41 32.61%
EPS 1.28 1.18 0.32 -1.18 -3.32 -25.18 -30.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8192 0.8159 0.8891 0.8803 0.8784 0.8856 0.9061 -6.49%
Adjusted Per Share Value based on latest NOSH - 157,500
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 20.64 16.94 16.82 15.12 14.45 13.67 13.54 32.41%
EPS 1.05 0.98 0.26 -0.97 -2.72 -20.77 -25.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6745 0.6749 0.7182 0.7247 0.7203 0.7305 0.7475 -6.61%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.34 0.34 0.34 0.40 0.19 0.19 0.19 -
P/RPS 1.36 1.66 1.63 2.18 1.08 1.15 1.16 11.17%
P/EPS 26.56 28.81 106.25 -33.90 -5.72 -0.75 -0.62 -
EY 3.76 3.47 0.94 -2.95 -17.47 -132.53 -162.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.45 0.22 0.21 0.21 58.67%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 28/04/04 20/01/04 28/10/03 22/07/03 30/04/03 28/01/03 -
Price 0.34 0.34 0.34 0.34 0.45 0.19 0.22 -
P/RPS 1.36 1.66 1.63 1.85 2.55 1.15 1.34 0.99%
P/EPS 26.56 28.81 106.25 -28.81 -13.55 -0.75 -0.71 -
EY 3.76 3.47 0.94 -3.47 -7.38 -132.53 -140.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.38 0.39 0.51 0.21 0.24 45.17%

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