[PGF] QoQ TTM Result on 30-Nov-2007 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
25-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 15.98%
YoY- 112.99%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 40,303 37,491 39,405 39,350 37,151 35,935 33,932 12.09%
PBT 6,498 6,793 7,618 9,349 7,591 6,181 4,614 25.51%
Tax -2,138 -2,138 -2,089 -719 -150 5 220 -
NP 4,360 4,655 5,529 8,630 7,441 6,186 4,834 -6.61%
-
NP to SH 4,360 4,655 5,529 8,630 7,441 6,186 4,834 -6.61%
-
Tax Rate 32.90% 31.47% 27.42% 7.69% 1.98% -0.08% -4.77% -
Total Cost 35,943 32,836 33,876 30,720 29,710 29,749 29,098 15.05%
-
Net Worth 76,529 74,052 72,847 71,681 71,168 69,638 67,680 8.49%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 76,529 74,052 72,847 71,681 71,168 69,638 67,680 8.49%
NOSH 160,540 159,322 159,682 159,220 159,462 160,530 160,000 0.22%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 10.82% 12.42% 14.03% 21.93% 20.03% 17.21% 14.25% -
ROE 5.70% 6.29% 7.59% 12.04% 10.46% 8.88% 7.14% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 25.10 23.53 24.68 24.71 23.30 22.39 21.21 11.82%
EPS 2.72 2.92 3.46 5.42 4.67 3.85 3.02 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4767 0.4648 0.4562 0.4502 0.4463 0.4338 0.423 8.25%
Adjusted Per Share Value based on latest NOSH - 159,220
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 20.78 19.33 20.32 20.29 19.16 18.53 17.50 12.07%
EPS 2.25 2.40 2.85 4.45 3.84 3.19 2.49 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3946 0.3818 0.3756 0.3696 0.367 0.3591 0.349 8.49%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.37 0.37 0.32 0.30 0.26 0.17 0.19 -
P/RPS 1.47 1.57 1.30 1.21 1.12 0.76 0.90 38.48%
P/EPS 13.62 12.66 9.24 5.53 5.57 4.41 6.29 66.98%
EY 7.34 7.90 10.82 18.07 17.95 22.67 15.90 -40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.70 0.67 0.58 0.39 0.45 44.05%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 31/10/08 21/07/08 28/04/08 25/01/08 23/10/07 16/07/07 24/04/07 -
Price 0.31 0.39 0.34 0.34 0.34 0.23 0.19 -
P/RPS 1.23 1.66 1.38 1.38 1.46 1.03 0.90 23.03%
P/EPS 11.41 13.35 9.82 6.27 7.29 5.97 6.29 48.47%
EY 8.76 7.49 10.18 15.94 13.72 16.75 15.90 -32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.84 0.75 0.76 0.76 0.53 0.45 27.63%

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