[PGF] QoQ TTM Result on 30-Nov-2002 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 1.25%
YoY- -1229.28%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 28,931 28,120 26,520 24,314 22,274 20,443 20,810 24.48%
PBT -4,782 -40,335 -39,310 -37,616 -38,294 -2,970 -3,160 31.71%
Tax -439 -732 -974 -1,292 -1,105 -915 -188 75.73%
NP -5,221 -41,067 -40,284 -38,908 -39,399 -3,885 -3,348 34.36%
-
NP to SH -5,221 -41,067 -40,284 -38,908 -39,399 -3,885 -3,885 21.71%
-
Tax Rate - - - - - - - -
Total Cost 34,152 69,187 66,804 63,222 61,673 24,328 24,158 25.88%
-
Net Worth 138,647 139,697 141,523 144,256 145,791 166,185 168,094 -12.01%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 138,647 139,697 141,523 144,256 145,791 166,185 168,094 -12.01%
NOSH 157,500 159,036 159,804 159,206 159,981 157,941 159,663 -0.90%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin -18.05% -146.04% -151.90% -160.02% -176.88% -19.00% -16.09% -
ROE -3.77% -29.40% -28.46% -26.97% -27.02% -2.34% -2.31% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 18.37 17.68 16.60 15.27 13.92 12.94 13.03 25.65%
EPS -3.31 -25.82 -25.21 -24.44 -24.63 -2.46 -2.43 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8803 0.8784 0.8856 0.9061 0.9113 1.0522 1.0528 -11.21%
Adjusted Per Share Value based on latest NOSH - 159,206
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 14.92 14.50 13.67 12.54 11.48 10.54 10.73 24.50%
EPS -2.69 -21.17 -20.77 -20.06 -20.31 -2.00 -2.00 21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7149 0.7203 0.7297 0.7438 0.7517 0.8568 0.8667 -12.01%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.40 0.19 0.19 0.19 0.26 0.34 0.38 -
P/RPS 2.18 1.07 1.14 1.24 1.87 2.63 2.92 -17.65%
P/EPS -12.07 -0.74 -0.75 -0.78 -1.06 -13.82 -15.62 -15.75%
EY -8.29 -135.91 -132.67 -128.62 -94.72 -7.23 -6.40 18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.22 0.21 0.21 0.29 0.32 0.36 15.99%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 28/10/03 22/07/03 30/04/03 28/01/03 30/10/02 31/07/02 19/04/02 -
Price 0.34 0.45 0.19 0.22 0.22 0.30 0.44 -
P/RPS 1.85 2.55 1.14 1.44 1.58 2.32 3.38 -33.01%
P/EPS -10.26 -1.74 -0.75 -0.90 -0.89 -12.20 -18.08 -31.38%
EY -9.75 -57.38 -132.67 -111.09 -111.94 -8.20 -5.53 45.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.21 0.24 0.24 0.29 0.42 -4.80%

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