[PGF] QoQ Annualized Quarter Result on 31-May-2012 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
16-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -80.55%
YoY- -48.52%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 33,926 31,634 34,844 35,724 31,680 32,172 31,564 4.93%
PBT 23,214 33,160 704 1,328 6,742 8,956 7,284 116.71%
Tax -1,772 -8,501 -98 -72 -286 -108 -816 67.77%
NP 21,442 24,658 606 1,256 6,456 8,848 6,468 122.49%
-
NP to SH 21,442 24,658 606 1,256 6,456 8,848 6,468 122.49%
-
Tax Rate 7.63% 25.64% 13.92% 5.42% 4.24% 1.21% 11.20% -
Total Cost 12,484 6,976 34,238 34,468 25,224 23,324 25,096 -37.24%
-
Net Worth 109,192 106,244 87,774 86,428 87,651 87,899 84,596 18.56%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 109,192 106,244 87,774 86,428 87,651 87,899 84,596 18.56%
NOSH 159,965 159,982 159,473 156,999 159,801 159,903 160,099 -0.05%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 63.20% 77.95% 1.74% 3.52% 20.38% 27.50% 20.49% -
ROE 19.64% 23.21% 0.69% 1.45% 7.37% 10.07% 7.65% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 21.21 19.77 21.85 22.75 19.82 20.12 19.72 4.98%
EPS 13.40 15.41 0.38 0.80 4.04 5.53 4.04 122.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6826 0.6641 0.5504 0.5505 0.5485 0.5497 0.5284 18.63%
Adjusted Per Share Value based on latest NOSH - 156,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 17.49 16.31 17.97 18.42 16.33 16.59 16.27 4.94%
EPS 11.06 12.71 0.31 0.65 3.33 4.56 3.34 122.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.563 0.5478 0.4526 0.4456 0.4519 0.4532 0.4362 18.56%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.35 0.36 0.37 0.36 0.36 0.31 0.31 -
P/RPS 1.65 1.82 1.69 1.58 1.82 1.54 1.57 3.37%
P/EPS 2.61 2.34 97.37 45.00 8.91 5.60 7.67 -51.29%
EY 38.30 42.81 1.03 2.22 11.22 17.85 13.03 105.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.67 0.65 0.66 0.56 0.59 -9.26%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 17/01/13 31/10/12 16/07/12 27/04/12 18/01/12 31/10/11 -
Price 0.32 0.37 0.35 0.37 0.37 0.31 0.32 -
P/RPS 1.51 1.87 1.60 1.63 1.87 1.54 1.62 -4.58%
P/EPS 2.39 2.40 92.11 46.25 9.16 5.60 7.92 -55.04%
EY 41.89 41.66 1.09 2.16 10.92 17.85 12.63 122.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.67 0.67 0.56 0.61 -15.96%

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