[PGF] YoY Annualized Quarter Result on 30-Nov-2011 [#3]

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	46,050	41,792	31,634	32,172	34,569	37,060	41,394	1.79%
YoY %	10.19%	32.11%	-1.67%	-6.93%	-6.72%	-10.47%	-	-
Horiz. %	111.25%	100.96%	76.42%	77.72%	83.51%	89.53%	100.00%	-
PBT	5,870	5,909	33,160	8,956	7,810	5,002	-3,054	-
YoY %	-0.66%	-82.18%	270.25%	14.67%	56.14%	263.79%	-	-
Horiz. %	-192.21%	-193.48%	-1,085.79%	-293.25%	-255.73%	-163.79%	100.00%	-
Tax	-118	-28	-8,501	-108	-1,140	-2,078	-2,068	-37.93%
YoY %	-321.43%	99.67%	-7,771.30%	90.53%	45.14%	-0.48%	-	-
Horiz. %	5.71%	1.35%	411.07%	5.22%	55.13%	100.48%	100.00%	-
NP	5,752	5,881	24,658	8,848	6,670	2,924	-5,122	-
YoY %	-2.19%	-76.15%	178.68%	32.65%	128.11%	157.09%	-	-
Horiz. %	-112.30%	-114.82%	-481.41%	-172.75%	-130.22%	-57.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,752	5,881	24,658	8,848	5,998	2,924	-5,122	-
YoY %	-2.19%	-76.15%	178.68%	47.52%	105.13%	157.09%	-	-
Horiz. %	-112.30%	-114.82%	-481.41%	-172.75%	-117.10%	-57.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.01%	0.47%	25.64%	1.21%	14.60%	41.54%	-	-
YoY %	327.66%	-98.17%	2,019.01%	-91.71%	-64.85%	0.00%	-	-
Horiz. %	4.84%	1.13%	61.72%	2.91%	35.15%	100.00%	-	-
Total Cost	40,298	35,910	6,976	23,324	27,898	34,136	46,517	-2.36%
YoY %	12.22%	414.76%	-70.09%	-16.40%	-18.27%	-26.62%	-	-
Horiz. %	86.63%	77.20%	15.00%	50.14%	59.97%	73.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,274	113,503	106,244	87,899	73,464	77,507	71,044	9.01%
YoY %	5.08%	6.83%	20.87%	19.65%	-5.22%	9.10%	-	-
Horiz. %	167.89%	159.76%	149.55%	123.72%	103.41%	109.10%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	119,274	113,503	106,244	87,899	73,464	77,507	71,044	9.01%
YoY %	5.08%	6.83%	20.87%	19.65%	-5.22%	9.10%	-	-
Horiz. %	167.89%	159.76%	149.55%	123.72%	103.41%	109.10%	100.00%	-
NOSH	159,777	159,818	159,982	159,903	143,737	160,072	160,083	-0.03%
YoY %	-0.03%	-0.10%	0.05%	11.25%	-10.20%	-0.01%	-	-
Horiz. %	99.81%	99.83%	99.94%	99.89%	89.79%	99.99%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	12.49%	14.07%	77.95%	27.50%	19.30%	7.89%	-12.38%	-
YoY %	-11.23%	-81.95%	183.45%	42.49%	144.61%	163.73%	-	-
Horiz. %	-100.89%	-113.65%	-629.64%	-222.13%	-155.90%	-63.73%	100.00%	-
ROE	4.82%	5.18%	23.21%	10.07%	8.17%	3.77%	-7.21%	-
YoY %	-6.95%	-77.68%	130.49%	23.26%	116.71%	152.29%	-	-
Horiz. %	-66.85%	-71.84%	-321.91%	-139.67%	-113.31%	-52.29%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	28.82	26.15	19.77	20.12	24.05	23.15	25.86	1.82%
YoY %	10.21%	32.27%	-1.74%	-16.34%	3.89%	-10.48%	-	-
Horiz. %	111.45%	101.12%	76.45%	77.80%	93.00%	89.52%	100.00%	-
EPS	3.60	3.68	15.41	5.53	4.17	1.83	-3.20	-
YoY %	-2.17%	-76.12%	178.66%	32.61%	127.87%	157.19%	-	-
Horiz. %	-112.50%	-115.00%	-481.56%	-172.81%	-130.31%	-57.19%	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	0.7465	0.7102	0.6641	0.5497	0.5111	0.4842	0.4438	9.04%
YoY %	5.11%	6.94%	20.81%	7.55%	5.56%	9.10%	-	-
Horiz. %	168.21%	160.03%	149.64%	123.86%	115.16%	109.10%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 159,671
RPS	23.74	21.55	16.31	16.59	17.82	19.11	21.34	1.79%
YoY %	10.16%	32.13%	-1.69%	-6.90%	-6.75%	-10.45%	-	-
Horiz. %	111.25%	100.98%	76.43%	77.74%	83.51%	89.55%	100.00%	-
EPS	2.97	3.03	12.71	4.56	3.09	1.51	-2.64	-
YoY %	-1.98%	-76.16%	178.73%	47.57%	104.64%	157.20%	-	-
Horiz. %	-112.50%	-114.77%	-481.44%	-172.73%	-117.05%	-57.20%	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	0.615	0.5852	0.5478	0.4532	0.3788	0.3996	0.3663	9.01%
YoY %	5.09%	6.83%	20.87%	19.64%	-5.21%	9.09%	-	-
Horiz. %	167.90%	159.76%	149.55%	123.72%	103.41%	109.09%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.385	0.375	0.36	0.31	0.36	0.37	0.38	-
P/RPS	1.34	1.43	1.82	1.54	1.50	1.60	1.47	-1.53%
YoY %	-6.29%	-21.43%	18.18%	2.67%	-6.25%	8.84%	-	-
Horiz. %	91.16%	97.28%	123.81%	104.76%	102.04%	108.84%	100.00%	-
P/EPS	10.69	10.19	2.34	5.60	8.63	20.26	-11.87	-
YoY %	4.91%	335.47%	-58.21%	-35.11%	-57.40%	270.68%	-	-
Horiz. %	-90.06%	-85.85%	-19.71%	-47.18%	-72.70%	-170.68%	100.00%	-
EY	9.35	9.81	42.81	17.85	11.59	4.94	-8.42	-
YoY %	-4.69%	-77.08%	139.83%	54.01%	134.62%	158.67%	-	-
Horiz. %	-111.05%	-116.51%	-508.43%	-212.00%	-137.65%	-58.67%	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	0.52	0.53	0.54	0.56	0.70	0.76	0.86	-8.03%
YoY %	-1.89%	-1.85%	-3.57%	-20.00%	-7.89%	-11.63%	-	-
Horiz. %	60.47%	61.63%	62.79%	65.12%	81.40%	88.37%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	23/01/15	20/01/14	17/01/13	18/01/12	17/01/11	22/01/10	20/01/09	-
Price	0.45	0.39	0.37	0.31	0.36	0.38	0.40	-
P/RPS	1.56	1.49	1.87	1.54	1.50	1.64	1.55	0.10%
YoY %	4.70%	-20.32%	21.43%	2.67%	-8.54%	5.81%	-	-
Horiz. %	100.65%	96.13%	120.65%	99.35%	96.77%	105.81%	100.00%	-
P/EPS	12.50	10.60	2.40	5.60	8.63	20.80	-12.50	-
YoY %	17.92%	341.67%	-57.14%	-35.11%	-58.51%	266.40%	-	-
Horiz. %	-100.00%	-84.80%	-19.20%	-44.80%	-69.04%	-166.40%	100.00%	-
EY	8.00	9.44	41.66	17.85	11.59	4.81	-8.00	-
YoY %	-15.25%	-77.34%	133.39%	54.01%	140.96%	160.12%	-	-
Horiz. %	-100.00%	-118.00%	-520.75%	-223.13%	-144.88%	-60.12%	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	0.60	0.55	0.56	0.56	0.70	0.78	0.90	-6.53%
YoY %	9.09%	-1.79%	0.00%	-20.00%	-10.26%	-13.33%	-	-
Horiz. %	66.67%	61.11%	62.22%	62.22%	77.78%	86.67%	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