[PGF] QoQ TTM Result on 31-May-2004 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 96.72%
YoY- 109.07%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 32,663 34,444 36,289 35,861 32,857 31,294 28,931 8.43%
PBT 1,157 1,506 2,236 2,220 179 -2,719 -4,782 -
Tax 1,430 366 1,171 1,504 1,714 -181 -439 -
NP 2,587 1,872 3,407 3,724 1,893 -2,900 -5,221 -
-
NP to SH 2,587 1,872 3,407 3,724 1,893 -2,900 -5,221 -
-
Tax Rate -123.60% -24.30% -52.37% -67.75% -957.54% - - -
Total Cost 30,076 32,572 32,882 32,137 30,964 34,194 34,152 -8.13%
-
Net Worth 130,460 126,805 124,973 130,815 130,286 142,906 138,647 -3.97%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 130,460 126,805 124,973 130,815 130,286 142,906 138,647 -3.97%
NOSH 159,428 154,999 152,500 159,687 159,684 160,731 157,500 0.81%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 7.92% 5.43% 9.39% 10.38% 5.76% -9.27% -18.05% -
ROE 1.98% 1.48% 2.73% 2.85% 1.45% -2.03% -3.77% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 20.49 22.22 23.80 22.46 20.58 19.47 18.37 7.55%
EPS 1.62 1.21 2.23 2.33 1.19 -1.80 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8183 0.8181 0.8195 0.8192 0.8159 0.8891 0.8803 -4.75%
Adjusted Per Share Value based on latest NOSH - 159,687
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 16.84 17.76 18.71 18.49 16.94 16.13 14.92 8.41%
EPS 1.33 0.97 1.76 1.92 0.98 -1.50 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6726 0.6538 0.6444 0.6745 0.6717 0.7368 0.7149 -3.98%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.34 0.34 0.34 0.34 0.34 0.34 0.40 -
P/RPS 1.66 1.53 1.43 1.51 1.65 1.75 2.18 -16.62%
P/EPS 20.95 28.15 15.22 14.58 28.68 -18.84 -12.07 -
EY 4.77 3.55 6.57 6.86 3.49 -5.31 -8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.41 0.42 0.42 0.38 0.45 -4.49%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 25/10/04 28/07/04 28/04/04 20/01/04 28/10/03 -
Price 0.22 0.34 0.34 0.34 0.34 0.34 0.34 -
P/RPS 1.07 1.53 1.43 1.51 1.65 1.75 1.85 -30.60%
P/EPS 13.56 28.15 15.22 14.58 28.68 -18.84 -10.26 -
EY 7.38 3.55 6.57 6.86 3.49 -5.31 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.41 0.42 0.42 0.38 0.39 -21.75%

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