[PGF] QoQ Cumulative 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- -93.3%
YoY- 357.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative 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 31,344 20,861 10,288 33,926 23,726 17,422 76.04%
PBT 6,268 4,432 3,010 1,441 23,214 24,870 352 585.51%
Tax -354 -21 -5 -5 -1,772 -6,376 -49 275.06%
NP 5,914 4,411 3,005 1,436 21,442 18,494 303 628.87%
-
NP to SH 5,914 4,411 3,005 1,436 21,442 18,494 303 628.87%
-
Tax Rate 5.65% 0.47% 0.17% 0.35% 7.63% 25.64% 13.92% -
Total Cost 34,687 26,933 17,856 8,852 12,484 5,232 17,119 60.33%
-
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% 3.89% 2.68% 1.30% 19.64% 17.41% 0.35% -
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 19.61 13.05 6.45 21.21 14.83 10.92 75.82%
EPS 3.70 2.76 1.88 0.90 13.40 11.56 0.19 627.76%
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 16.16 10.76 5.30 17.49 12.23 8.98 76.06%
EPS 3.05 2.27 1.55 0.74 11.06 9.54 0.16 617.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5929 0.5852 0.578 0.5692 0.563 0.5478 0.4526 19.78%
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 1.91 2.76 5.89 1.65 2.43 3.39 -43.05%
P/EPS 10.00 13.59 19.15 42.22 2.61 3.11 194.74 -86.25%
EY 10.00 7.36 5.22 2.37 38.30 32.11 0.51 631.11%
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 1.99 2.99 6.28 1.51 2.49 3.20 -33.71%
P/EPS 11.89 14.13 20.74 45.00 2.39 3.20 184.21 -83.98%
EY 8.41 7.08 4.82 2.22 41.89 31.24 0.54 526.78%
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