[PGF] YoY Annualized Quarter Result on 29-Feb-2008 [#4]

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Annualized Quarter Result
Revenue	32,730	36,148	37,660	39,405	33,932	31,362	32,662	0.03%
YoY %	-9.46%	-4.01%	-4.43%	16.13%	8.19%	-3.98%	-	-
Horiz. %	100.21%	110.67%	115.30%	120.64%	103.89%	96.02%	100.00%	-
PBT	7,433	2,727	3,078	7,619	4,615	-97,756	1,157	36.32%
YoY %	172.57%	-11.40%	-59.60%	65.09%	104.72%	-8,549.09%	-	-
Horiz. %	642.44%	235.70%	266.03%	658.51%	398.88%	-8,449.09%	100.00%	-
Tax	-874	-827	-2,032	-2,090	220	30,643	1,430	-
YoY %	-5.68%	59.30%	2.78%	-1,050.00%	-99.28%	2,042.87%	-	-
Horiz. %	-61.12%	-57.83%	-142.10%	-146.15%	15.38%	2,142.87%	100.00%	-
NP	6,559	1,900	1,046	5,529	4,835	-67,113	2,587	16.76%
YoY %	245.21%	81.64%	-81.08%	14.35%	107.20%	-2,694.24%	-	-
Horiz. %	253.54%	73.44%	40.43%	213.72%	186.90%	-2,594.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,025	1,900	1,046	5,529	4,835	-67,113	2,587	7.64%
YoY %	111.84%	81.64%	-81.08%	14.35%	107.20%	-2,694.24%	-	-
Horiz. %	155.59%	73.44%	40.43%	213.72%	186.90%	-2,594.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.76%	30.33%	66.02%	27.43%	-4.77%	-	-123.60%	-
YoY %	-61.23%	-54.06%	140.69%	675.05%	0.00%	-	-	-
Horiz. %	-9.51%	-24.54%	-53.41%	-22.19%	3.86%	-	100.00%	-
Total Cost	26,171	34,248	36,614	33,876	29,097	98,475	30,075	-2.28%
YoY %	-23.58%	-6.46%	8.08%	16.42%	-70.45%	227.43%	-	-
Horiz. %	87.02%	113.88%	121.74%	112.64%	96.75%	327.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,120	77,117	76,583	72,899	67,762	63,787	130,675	-14.75%
YoY %	-35.01%	0.70%	5.05%	7.58%	6.23%	-51.19%	-	-
Horiz. %	38.35%	59.01%	58.61%	55.79%	51.86%	48.81%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Equity
Net Worth	50,120	77,117	76,583	72,899	67,762	63,787	130,675	-14.75%
YoY %	-35.01%	0.70%	5.05%	7.58%	6.23%	-51.19%	-	-
Horiz. %	38.35%	59.01%	58.61%	55.79%	51.86%	48.81%	100.00%	-
NOSH	98,623	159,663	160,923	159,797	160,231	159,988	159,691	-7.71%
YoY %	-38.23%	-0.78%	0.70%	-0.27%	0.15%	0.19%	-	-
Horiz. %	61.76%	99.98%	100.77%	100.07%	100.34%	100.19%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Ratio Analysis
NP Margin	20.04%	5.26%	2.78%	14.03%	14.25%	-213.99%	7.92%	-
YoY %	280.99%	89.21%	-80.19%	-1.54%	106.66%	-2,801.89%	-	-
Horiz. %	253.03%	66.41%	35.10%	177.15%	179.92%	-2,701.89%	100.00%	-
ROE	8.03%	2.46%	1.37%	7.58%	7.14%	-105.21%	1.98%	-
YoY %	226.42%	79.56%	-81.93%	6.16%	106.79%	-5,413.64%	-	-
Horiz. %	405.56%	124.24%	69.19%	382.83%	360.61%	-5,313.64%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Per Share
RPS	33.19	22.64	23.40	24.66	21.18	19.60	20.45	8.40%
YoY %	46.60%	-3.25%	-5.11%	16.43%	8.06%	-4.16%	-	-
Horiz. %	162.30%	110.71%	114.43%	120.59%	103.57%	95.84%	100.00%	-
EPS	4.10	1.19	0.65	3.46	3.02	-41.95	1.62	16.72%
YoY %	244.54%	83.08%	-81.21%	14.57%	107.20%	-2,689.51%	-	-
Horiz. %	253.09%	73.46%	40.12%	213.58%	186.42%	-2,589.51%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5082	0.483	0.4759	0.4562	0.4229	0.3987	0.8183	-7.62%
YoY %	5.22%	1.49%	4.32%	7.87%	6.07%	-51.28%	-	-
Horiz. %	62.10%	59.02%	58.16%	55.75%	51.68%	48.72%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 159,682
RPS	16.88	18.64	19.42	20.32	17.50	16.17	16.84	0.03%
YoY %	-9.44%	-4.02%	-4.43%	16.11%	8.23%	-3.98%	-	-
Horiz. %	100.24%	110.69%	115.32%	120.67%	103.92%	96.02%	100.00%	-
EPS	2.08	0.98	0.54	2.85	2.49	-34.60	1.33	7.73%
YoY %	112.24%	81.48%	-81.05%	14.46%	107.20%	-2,701.50%	-	-
Horiz. %	156.39%	73.68%	40.60%	214.29%	187.22%	-2,601.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2584	0.3976	0.3949	0.3759	0.3494	0.3289	0.6738	-14.75%
YoY %	-35.01%	0.68%	5.05%	7.58%	6.23%	-51.19%	-	-
Horiz. %	38.35%	59.01%	58.61%	55.79%	51.86%	48.81%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	-
Price	0.365	0.38	0.35	0.32	0.19	0.12	0.34	-
P/RPS	1.10	1.68	1.50	1.30	0.90	0.61	1.66	-6.62%
YoY %	-34.52%	12.00%	15.38%	44.44%	47.54%	-63.25%	-	-
Horiz. %	66.27%	101.20%	90.36%	78.31%	54.22%	36.75%	100.00%	-
P/EPS	8.94	31.93	53.85	9.25	6.30	-0.29	20.99	-13.25%
YoY %	-72.00%	-40.71%	482.16%	46.83%	2,272.41%	-101.38%	-	-
Horiz. %	42.59%	152.12%	256.55%	44.07%	30.01%	-1.38%	100.00%	-
EY	11.18	3.13	1.86	10.81	15.88	-349.57	4.76	15.28%
YoY %	257.19%	68.28%	-82.79%	-31.93%	104.54%	-7,443.91%	-	-
Horiz. %	234.87%	65.76%	39.08%	227.10%	333.61%	-7,343.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.79	0.74	0.70	0.45	0.30	0.42	9.39%
YoY %	-8.86%	6.76%	5.71%	55.56%	50.00%	-28.57%	-	-
Horiz. %	171.43%	188.10%	176.19%	166.67%	107.14%	71.43%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	27/04/10	13/04/09	28/04/08	24/04/07	28/04/06	29/04/05	-
Price	0.35	0.37	0.35	0.34	0.19	0.14	0.22	-
P/RPS	1.05	1.63	1.50	1.38	0.90	0.71	1.08	-0.46%
YoY %	-35.58%	8.67%	8.70%	53.33%	26.76%	-34.26%	-	-
Horiz. %	97.22%	150.93%	138.89%	127.78%	83.33%	65.74%	100.00%	-
P/EPS	8.58	31.09	53.85	9.83	6.30	-0.33	13.58	-7.36%
YoY %	-72.40%	-42.27%	447.81%	56.03%	2,009.09%	-102.43%	-	-
Horiz. %	63.18%	228.94%	396.54%	72.39%	46.39%	-2.43%	100.00%	-
EY	11.66	3.22	1.86	10.18	15.88	-299.63	7.36	7.96%
YoY %	262.11%	73.12%	-81.73%	-35.89%	105.30%	-4,171.06%	-	-
Horiz. %	158.42%	43.75%	25.27%	138.32%	215.76%	-4,071.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.77	0.74	0.75	0.45	0.35	0.27	16.91%
YoY %	-10.39%	4.05%	-1.33%	66.67%	28.57%	29.63%	-	-
Horiz. %	255.56%	285.19%	274.07%	277.78%	166.67%	129.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos