[PGF] QoQ TTM Result on 29-Feb-2004 [#4]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 165.28%
YoY- 104.7%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 34,444 36,289 35,861 32,857 31,294 28,931 28,120 14.43%
PBT 1,506 2,236 2,220 179 -2,719 -4,782 -40,335 -
Tax 366 1,171 1,504 1,714 -181 -439 -732 -
NP 1,872 3,407 3,724 1,893 -2,900 -5,221 -41,067 -
-
NP to SH 1,872 3,407 3,724 1,893 -2,900 -5,221 -41,067 -
-
Tax Rate -24.30% -52.37% -67.75% -957.54% - - - -
Total Cost 32,572 32,882 32,137 30,964 34,194 34,152 69,187 -39.39%
-
Net Worth 126,805 124,973 130,815 130,286 142,906 138,647 139,697 -6.23%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 126,805 124,973 130,815 130,286 142,906 138,647 139,697 -6.23%
NOSH 154,999 152,500 159,687 159,684 160,731 157,500 159,036 -1.69%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 5.43% 9.39% 10.38% 5.76% -9.27% -18.05% -146.04% -
ROE 1.48% 2.73% 2.85% 1.45% -2.03% -3.77% -29.40% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 22.22 23.80 22.46 20.58 19.47 18.37 17.68 16.41%
EPS 1.21 2.23 2.33 1.19 -1.80 -3.31 -25.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8181 0.8195 0.8192 0.8159 0.8891 0.8803 0.8784 -4.61%
Adjusted Per Share Value based on latest NOSH - 159,684
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 17.76 18.71 18.49 16.94 16.14 14.92 14.50 14.43%
EPS 0.97 1.76 1.92 0.98 -1.50 -2.69 -21.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6538 0.6444 0.6745 0.6718 0.7369 0.7149 0.7203 -6.23%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.34 0.34 0.34 0.34 0.34 0.40 0.19 -
P/RPS 1.53 1.43 1.51 1.65 1.75 2.18 1.07 26.83%
P/EPS 28.15 15.22 14.58 28.68 -18.84 -12.07 -0.74 -
EY 3.55 6.57 6.86 3.49 -5.31 -8.29 -135.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.42 0.38 0.45 0.22 53.71%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 31/01/05 25/10/04 28/07/04 28/04/04 20/01/04 28/10/03 22/07/03 -
Price 0.34 0.34 0.34 0.34 0.34 0.34 0.45 -
P/RPS 1.53 1.43 1.51 1.65 1.75 1.85 2.55 -28.79%
P/EPS 28.15 15.22 14.58 28.68 -18.84 -10.26 -1.74 -
EY 3.55 6.57 6.86 3.49 -5.31 -9.75 -57.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.42 0.38 0.39 0.51 -12.10%

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