[PGF] QoQ TTM Result on 30-Nov-2011 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 55.88%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 33,320 31,567 31,679 30,931 31,001 33,306 32,729 1.19%
PBT 3,451 6,229 6,742 8,293 5,517 6,987 7,434 -39.90%
Tax 73 -69 -286 -101 -484 -766 -874 -
NP 3,524 6,160 6,456 8,192 5,033 6,221 6,560 -33.79%
-
NP to SH 3,524 6,160 6,456 6,162 3,953 3,785 4,025 -8.44%
-
Tax Rate -2.12% 1.11% 4.24% 1.22% 8.77% 10.96% 11.76% -
Total Cost 29,796 25,407 25,223 22,739 25,968 27,085 26,169 8.99%
-
Net Worth 60,544 86,428 89,754 87,771 84,576 82,189 20,931 102.35%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 60,544 86,428 89,754 87,771 84,576 82,189 20,931 102.35%
NOSH 110,000 156,999 163,636 159,671 160,060 160,526 41,188 91.92%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 10.58% 19.51% 20.38% 26.48% 16.23% 18.68% 20.04% -
ROE 5.82% 7.13% 7.19% 7.02% 4.67% 4.61% 19.23% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 30.29 20.11 19.36 19.37 19.37 20.75 79.46 -47.27%
EPS 3.20 3.92 3.95 3.86 2.47 2.36 9.77 -52.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5504 0.5505 0.5485 0.5497 0.5284 0.512 0.5082 5.43%
Adjusted Per Share Value based on latest NOSH - 159,671
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 17.18 16.28 16.33 15.95 15.98 17.17 16.87 1.21%
EPS 1.82 3.18 3.33 3.18 2.04 1.95 2.08 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3122 0.4456 0.4628 0.4525 0.4361 0.4238 0.1079 102.39%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.37 0.36 0.36 0.31 0.31 0.36 0.365 -
P/RPS 1.22 1.79 1.86 1.60 1.60 1.74 0.46 91.03%
P/EPS 11.55 9.18 9.12 8.03 12.55 15.27 3.74 111.34%
EY 8.66 10.90 10.96 12.45 7.97 6.55 26.77 -52.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.66 0.56 0.59 0.70 0.72 -4.66%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 16/07/12 27/04/12 18/01/12 31/10/11 30/06/11 29/04/11 -
Price 0.35 0.37 0.37 0.31 0.32 0.36 0.35 -
P/RPS 1.16 1.84 1.91 1.60 1.65 1.74 0.44 90.28%
P/EPS 10.93 9.43 9.38 8.03 12.96 15.27 3.58 109.74%
EY 9.15 10.60 10.66 12.45 7.72 6.55 27.92 -52.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.67 0.56 0.61 0.70 0.69 -4.86%

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