[PGF] QoQ Annualized Quarter Result on 31-May-2004 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 7.98%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 32,662 34,745 36,194 40,040 32,858 32,630 29,332 7.43%
PBT 1,157 2,200 2,124 2,884 179 430 -1,990 -
Tax 1,430 -1,726 -980 -840 1,714 70 106 467.59%
NP 2,587 473 1,144 2,044 1,893 501 -1,884 -
-
NP to SH 2,587 473 1,144 2,044 1,893 501 -1,884 -
-
Tax Rate -123.60% 78.45% 46.14% 29.13% -957.54% -16.28% - -
Total Cost 30,075 34,272 35,050 37,996 30,965 32,129 31,216 -2.45%
-
Net Worth 130,675 132,011 130,209 130,815 130,889 139,292 140,549 -4.74%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 130,675 132,011 130,209 130,815 130,889 139,292 140,549 -4.74%
NOSH 159,691 161,363 158,888 159,687 160,423 156,666 159,661 0.01%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 7.92% 1.36% 3.16% 5.10% 5.76% 1.54% -6.42% -
ROE 1.98% 0.36% 0.88% 1.56% 1.45% 0.36% -1.34% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 20.45 21.53 22.78 25.07 20.48 20.83 18.37 7.41%
EPS 1.62 0.29 0.72 1.28 1.18 0.32 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8183 0.8181 0.8195 0.8192 0.8159 0.8891 0.8803 -4.75%
Adjusted Per Share Value based on latest NOSH - 159,687
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 16.84 17.91 18.66 20.64 16.94 16.82 15.12 7.45%
EPS 1.33 0.24 0.59 1.05 0.98 0.26 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6738 0.6806 0.6713 0.6745 0.6749 0.7182 0.7247 -4.74%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.34 0.34 0.34 0.34 0.34 0.34 0.40 -
P/RPS 1.66 1.58 1.49 1.36 1.66 1.63 2.18 -16.62%
P/EPS 20.99 115.91 47.22 26.56 28.81 106.25 -33.90 -
EY 4.76 0.86 2.12 3.76 3.47 0.94 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.42 0.42 0.38 0.45 -4.49%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 25/10/04 28/07/04 28/04/04 20/01/04 28/10/03 -
Price 0.22 0.34 0.34 0.34 0.34 0.34 0.34 -
P/RPS 1.08 1.58 1.49 1.36 1.66 1.63 1.85 -30.17%
P/EPS 13.58 115.91 47.22 26.56 28.81 106.25 -28.81 -
EY 7.36 0.86 2.12 3.76 3.47 0.94 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.41 0.42 0.42 0.38 0.39 -21.75%

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