[PGF] QoQ Annualized Quarter Result on 31-May-2013 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
11-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -73.21%
YoY- 357.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 40,601 41,792 41,722 41,152 33,926 31,634 34,844 10.76%
PBT 6,268 5,909 6,020 5,764 23,214 33,160 704 331.29%
Tax -354 -28 -10 -20 -1,772 -8,501 -98 135.97%
NP 5,914 5,881 6,010 5,744 21,442 24,658 606 358.58%
-
NP to SH 5,914 5,881 6,010 5,744 21,442 24,658 606 358.58%
-
Tax Rate 5.65% 0.47% 0.17% 0.35% 7.63% 25.64% 13.92% -
Total Cost 34,687 35,910 35,712 35,408 12,484 6,976 34,238 0.87%
-
Net Worth 115,003 113,503 112,112 110,396 109,192 106,244 87,774 19.79%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 115,003 113,503 112,112 110,396 109,192 106,244 87,774 19.79%
NOSH 159,837 159,818 159,840 159,555 159,965 159,982 159,473 0.15%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 14.57% 14.07% 14.40% 13.96% 63.20% 77.95% 1.74% -
ROE 5.14% 5.18% 5.36% 5.20% 19.64% 23.21% 0.69% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 25.40 26.15 26.10 25.79 21.21 19.77 21.85 10.58%
EPS 3.70 3.68 3.76 3.60 13.40 15.41 0.38 357.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7195 0.7102 0.7014 0.6919 0.6826 0.6641 0.5504 19.61%
Adjusted Per Share Value based on latest NOSH - 159,555
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 20.93 21.55 21.51 21.22 17.49 16.31 17.97 10.73%
EPS 3.05 3.03 3.10 2.96 11.06 12.71 0.31 361.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.5852 0.5781 0.5692 0.563 0.5478 0.4526 19.79%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.37 0.375 0.36 0.38 0.35 0.36 0.37 -
P/RPS 1.46 1.43 1.38 1.47 1.65 1.82 1.69 -9.31%
P/EPS 10.00 10.19 9.57 10.56 2.61 2.34 97.37 -78.16%
EY 10.00 9.81 10.44 9.47 38.30 42.81 1.03 357.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.51 0.55 0.51 0.54 0.67 -16.67%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 -
Price 0.44 0.39 0.39 0.405 0.32 0.37 0.35 -
P/RPS 1.73 1.49 1.49 1.57 1.51 1.87 1.60 5.36%
P/EPS 11.89 10.60 10.37 11.25 2.39 2.40 92.11 -74.55%
EY 8.41 9.44 9.64 8.89 41.89 41.66 1.09 291.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.56 0.59 0.47 0.56 0.64 -3.15%

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