[PGF] QoQ Quarter Result on 30-Nov-2009 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 210.46%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 9,043 8,466 8,354 10,627 9,291 7,876 6,613 23.12%
PBT 4,268 1,292 -1,026 2,300 897 555 5,369 -14.15%
Tax -455 -343 733 -816 -419 -345 -481 -3.62%
NP 3,813 949 -293 1,484 478 210 4,888 -15.22%
-
NP to SH 2,457 949 -293 1,484 478 210 4,888 -36.70%
-
Tax Rate 10.66% 26.55% - 35.48% 46.71% 62.16% 8.96% -
Total Cost 5,230 7,517 8,647 9,143 8,813 7,666 1,725 109.05%
-
Net Worth 51,999 78,541 78,621 77,263 76,829 76,633 76,019 -22.31%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 51,999 78,541 78,621 77,263 76,829 76,633 76,019 -22.31%
NOSH 103,235 160,847 162,777 159,569 160,967 161,538 159,738 -25.19%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 42.17% 11.21% -3.51% 13.96% 5.14% 2.67% 73.92% -
ROE 4.73% 1.21% -0.37% 1.92% 0.62% 0.27% 6.43% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 8.76 5.26 5.13 6.66 5.77 4.88 4.14 64.59%
EPS 2.38 0.59 -0.18 0.93 0.31 0.13 3.06 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5037 0.4883 0.483 0.4842 0.4773 0.4744 0.4759 3.84%
Adjusted Per Share Value based on latest NOSH - 159,569
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 4.66 4.36 4.31 5.48 4.79 4.06 3.41 23.07%
EPS 1.27 0.49 -0.15 0.77 0.25 0.11 2.52 -36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.405 0.4054 0.3984 0.3961 0.3951 0.392 -22.32%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.36 0.37 0.38 0.37 0.37 0.37 0.35 -
P/RPS 4.11 7.03 7.40 5.56 6.41 7.59 8.45 -38.07%
P/EPS 15.13 62.71 -211.11 39.78 124.60 284.62 11.44 20.42%
EY 6.61 1.59 -0.47 2.51 0.80 0.35 8.74 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.79 0.76 0.78 0.78 0.74 -2.71%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/06/10 27/04/10 22/01/10 27/10/09 30/06/09 13/04/09 -
Price 0.35 0.37 0.37 0.38 0.40 0.38 0.35 -
P/RPS 4.00 7.03 7.21 5.71 6.93 7.79 8.45 -39.17%
P/EPS 14.71 62.71 -205.56 40.86 134.70 292.31 11.44 18.19%
EY 6.80 1.59 -0.49 2.45 0.74 0.34 8.74 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.77 0.78 0.84 0.80 0.74 -4.54%

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