[PGF] YoY Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -82.86%
YoY- -87.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 41,394 42,270 35,046 30,758 34,745 32,630 26,264 7.86%
PBT -3,054 8,709 2,396 1,046 2,200 430 -48,357 -36.86%
Tax -2,068 -2,678 -1,426 -986 -1,726 70 -986 13.12%
NP -5,122 6,030 969 60 473 501 -49,344 -31.42%
-
NP to SH -5,122 6,030 969 60 473 501 -49,344 -31.42%
-
Tax Rate - 30.75% 59.52% 94.26% 78.45% -16.28% - -
Total Cost 46,517 36,240 34,077 30,698 34,272 32,129 75,608 -7.76%
-
Net Worth 71,044 71,952 64,945 135,269 132,011 139,292 144,976 -11.19%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 71,044 71,952 64,945 135,269 132,011 139,292 144,976 -11.19%
NOSH 160,083 159,823 161,555 150,000 161,363 156,666 160,000 0.00%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin -12.38% 14.27% 2.77% 0.20% 1.36% 1.54% -187.88% -
ROE -7.21% 8.38% 1.49% 0.04% 0.36% 0.36% -34.04% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 25.86 26.45 21.69 20.51 21.53 20.83 16.41 7.86%
EPS -3.20 3.77 0.60 0.04 0.29 0.32 -30.84 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4438 0.4502 0.402 0.9018 0.8181 0.8891 0.9061 -11.20%
Adjusted Per Share Value based on latest NOSH - 162,500
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 21.34 21.79 18.07 15.86 17.91 16.82 13.54 7.86%
EPS -2.64 3.11 0.50 0.03 0.24 0.26 -25.44 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.371 0.3349 0.6974 0.6806 0.7182 0.7475 -11.19%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.38 0.30 0.18 0.14 0.34 0.34 0.19 -
P/RPS 1.47 1.13 0.83 0.68 1.58 1.63 1.16 4.02%
P/EPS -11.87 7.95 30.00 350.00 115.91 106.25 -0.62 63.48%
EY -8.42 12.58 3.33 0.29 0.86 0.94 -162.32 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.45 0.16 0.42 0.38 0.21 26.46%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 20/01/09 25/01/08 18/01/07 25/01/06 31/01/05 20/01/04 28/01/03 -
Price 0.40 0.34 0.17 0.11 0.34 0.34 0.22 -
P/RPS 1.55 1.29 0.78 0.54 1.58 1.63 1.34 2.45%
P/EPS -12.50 9.01 28.33 275.00 115.91 106.25 -0.71 61.22%
EY -8.00 11.10 3.53 0.36 0.86 0.94 -140.18 -37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.42 0.12 0.42 0.38 0.24 24.61%

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