[PGF] QoQ 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- -51.29%
YoY- 357.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
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 9,257 10,483 10,573 10,288 10,201 6,303 8,491 5.94%
PBT 1,836 1,422 1,568 1,441 -1,655 24,518 20 1951.90%
Tax -333 -16 0 -5 4,603 -6,327 -31 388.96%
NP 1,503 1,406 1,568 1,436 2,948 18,191 -11 -
-
NP to SH 1,503 1,406 1,568 1,436 2,948 18,191 -11 -
-
Tax Rate 18.14% 1.13% 0.00% 0.35% - 25.81% 155.00% -
Total Cost 7,754 9,077 9,005 8,852 7,253 -11,888 8,502 -5.97%
-
Net Worth 115,043 113,470 112,223 110,396 109,142 106,250 60,544 53.59%
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 115,043 113,470 112,223 110,396 109,142 106,250 60,544 53.59%
NOSH 159,893 159,772 159,999 159,555 159,892 159,991 110,000 28.40%
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 16.24% 13.41% 14.83% 13.96% 28.90% 288.61% -0.13% -
ROE 1.31% 1.24% 1.40% 1.30% 2.70% 17.12% -0.02% -
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 5.79 6.56 6.61 6.45 6.38 3.94 7.72 -17.49%
EPS 0.94 0.88 0.98 0.90 1.84 11.37 -0.01 -
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 4.77 5.41 5.45 5.30 5.26 3.25 4.38 5.86%
EPS 0.77 0.72 0.81 0.74 1.52 9.38 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.5851 0.5786 0.5692 0.5628 0.5478 0.3122 53.58%
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 6.39 5.72 5.45 5.89 5.49 9.14 4.79 21.24%
P/EPS 39.36 42.61 36.73 42.22 18.98 3.17 -3,700.00 -
EY 2.54 2.35 2.72 2.37 5.27 31.58 -0.03 -
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 7.60 5.94 5.90 6.28 5.02 9.39 4.53 41.32%
P/EPS 46.81 44.32 39.80 45.00 17.36 3.25 -3,500.00 -
EY 2.14 2.26 2.51 2.22 5.76 30.73 -0.03 -
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