[PGF] YoY Annualized Quarter Result on 31-Aug-2006 [#2]

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Annualized Quarter Result
Revenue	34,334	44,704	42,908	36,470	31,306	36,194	29,332	2.65%
YoY %	-23.20%	4.19%	17.65%	16.50%	-13.51%	23.39%	-	-
Horiz. %	117.05%	152.41%	146.28%	124.34%	106.73%	123.39%	100.00%	-
PBT	2,904	6,550	8,792	2,838	1,194	2,124	-1,990	-
YoY %	-55.66%	-25.50%	209.80%	137.69%	-43.79%	206.73%	-	-
Horiz. %	-145.93%	-329.15%	-441.81%	-142.61%	-60.00%	-106.73%	100.00%	-
Tax	-2,450	-2,296	-2,198	-1,458	-844	-980	106	-
YoY %	-6.71%	-4.46%	-50.75%	-72.75%	13.88%	-1,024.53%	-	-
Horiz. %	-2,311.32%	-2,166.04%	-2,073.58%	-1,375.47%	-796.23%	-924.53%	100.00%	-
NP	454	4,254	6,594	1,380	350	1,144	-1,884	-
YoY %	-89.33%	-35.49%	377.83%	294.29%	-69.41%	160.72%	-	-
Horiz. %	-24.10%	-225.80%	-350.00%	-73.25%	-18.58%	-60.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	454	4,254	6,594	1,380	350	1,144	-1,884	-
YoY %	-89.33%	-35.49%	377.83%	294.29%	-69.41%	160.72%	-	-
Horiz. %	-24.10%	-225.80%	-350.00%	-73.25%	-18.58%	-60.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	84.37%	35.05%	25.00%	51.37%	70.69%	46.14%	-	-
YoY %	140.71%	40.20%	-51.33%	-27.33%	53.21%	0.00%	-	-
Horiz. %	182.86%	75.96%	54.18%	111.34%	153.21%	100.00%	-	-
Total Cost	33,880	40,450	36,314	35,090	30,956	35,050	31,216	1.37%
YoY %	-16.24%	11.39%	3.49%	13.35%	-11.68%	12.28%	-	-
Horiz. %	108.53%	129.58%	116.33%	112.41%	99.17%	112.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,910	76,236	71,429	64,490	130,645	130,209	140,549	-9.55%
YoY %	0.88%	6.73%	10.76%	-50.64%	0.33%	-7.36%	-	-
Horiz. %	54.72%	54.24%	50.82%	45.88%	92.95%	92.64%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Equity
Net Worth	76,910	76,236	71,429	64,490	130,645	130,209	140,549	-9.55%
YoY %	0.88%	6.73%	10.76%	-50.64%	0.33%	-7.36%	-	-
Horiz. %	54.72%	54.24%	50.82%	45.88%	92.95%	92.64%	100.00%	-
NOSH	161,136	159,924	160,048	160,465	159,090	158,888	159,661	0.15%
YoY %	0.76%	-0.08%	-0.26%	0.86%	0.13%	-0.48%	-	-
Horiz. %	100.92%	100.16%	100.24%	100.50%	99.64%	99.52%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Ratio Analysis
NP Margin	1.32%	9.52%	15.37%	3.78%	1.12%	3.16%	-6.42%	-
YoY %	-86.13%	-38.06%	306.61%	237.50%	-64.56%	149.22%	-	-
Horiz. %	-20.56%	-148.29%	-239.41%	-58.88%	-17.45%	-49.22%	100.00%	-
ROE	0.59%	5.58%	9.23%	2.14%	0.27%	0.88%	-1.34%	-
YoY %	-89.43%	-39.54%	331.31%	692.59%	-69.32%	165.67%	-	-
Horiz. %	-44.03%	-416.42%	-688.81%	-159.70%	-20.15%	-65.67%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Per Share
RPS	21.31	27.95	26.81	22.73	19.68	22.78	18.37	2.50%
YoY %	-23.76%	4.25%	17.95%	15.50%	-13.61%	24.01%	-	-
Horiz. %	116.00%	152.15%	145.94%	123.73%	107.13%	124.01%	100.00%	-
EPS	0.88	2.66	4.12	0.86	0.22	0.72	-1.18	-
YoY %	-66.92%	-35.44%	379.07%	290.91%	-69.44%	161.02%	-	-
Horiz. %	-74.58%	-225.42%	-349.15%	-72.88%	-18.64%	-61.02%	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	0.4773	0.4767	0.4463	0.4019	0.8212	0.8195	0.8803	-9.69%
YoY %	0.13%	6.81%	11.05%	-51.06%	0.21%	-6.91%	-	-
Horiz. %	54.22%	54.15%	50.70%	45.65%	93.29%	93.09%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Adjusted Per Share Value based on latest NOSH - 162,857
RPS	17.70	23.05	22.12	18.80	16.14	18.66	15.12	2.65%
YoY %	-23.21%	4.20%	17.66%	16.48%	-13.50%	23.41%	-	-
Horiz. %	117.06%	152.45%	146.30%	124.34%	106.75%	123.41%	100.00%	-
EPS	0.23	2.19	3.40	0.71	0.18	0.59	-0.97	-
YoY %	-89.50%	-35.59%	378.87%	294.44%	-69.49%	160.82%	-	-
Horiz. %	-23.71%	-225.77%	-350.52%	-73.20%	-18.56%	-60.82%	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	0.3966	0.3931	0.3683	0.3325	0.6736	0.6714	0.7247	-9.55%
YoY %	0.89%	6.73%	10.77%	-50.64%	0.33%	-7.35%	-	-
Horiz. %	54.73%	54.24%	50.82%	45.88%	92.95%	92.65%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/08/08	31/08/07	30/08/06	30/08/05	30/08/04	29/08/03	-
Price	0.37	0.37	0.26	0.17	0.14	0.34	0.40	-
P/RPS	1.74	1.32	0.97	0.75	0.71	1.49	2.18	-3.68%
YoY %	31.82%	36.08%	29.33%	5.63%	-52.35%	-31.65%	-	-
Horiz. %	79.82%	60.55%	44.50%	34.40%	32.57%	68.35%	100.00%	-
P/EPS	131.32	13.91	6.31	19.77	63.64	47.22	-33.90	-
YoY %	844.07%	120.44%	-68.08%	-68.93%	34.77%	239.29%	-	-
Horiz. %	-387.37%	-41.03%	-18.61%	-58.32%	-187.73%	-139.29%	100.00%	-
EY	0.76	7.19	15.85	5.06	1.57	2.12	-2.95	-
YoY %	-89.43%	-54.64%	213.24%	222.29%	-25.94%	171.86%	-	-
Horiz. %	-25.76%	-243.73%	-537.29%	-171.53%	-53.22%	-71.86%	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	0.78	0.78	0.58	0.42	0.17	0.41	0.45	9.59%
YoY %	0.00%	34.48%	38.10%	147.06%	-58.54%	-8.89%	-	-
Horiz. %	173.33%	173.33%	128.89%	93.33%	37.78%	91.11%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Announcement Date
Date	27/10/09	31/10/08	23/10/07	31/10/06	24/10/05	25/10/04	28/10/03	-
Price	0.40	0.31	0.34	0.19	0.14	0.34	0.34	-
P/RPS	1.88	1.11	1.27	0.84	0.71	1.49	1.85	0.26%
YoY %	69.37%	-12.60%	51.19%	18.31%	-52.35%	-19.46%	-	-
Horiz. %	101.62%	60.00%	68.65%	45.41%	38.38%	80.54%	100.00%	-
P/EPS	141.97	11.65	8.25	22.09	63.64	47.22	-28.81	-
YoY %	1,118.63%	41.21%	-62.65%	-65.29%	34.77%	263.90%	-	-
Horiz. %	-492.78%	-40.44%	-28.64%	-76.67%	-220.90%	-163.90%	100.00%	-
EY	0.70	8.58	12.12	4.53	1.57	2.12	-3.47	-
YoY %	-91.84%	-29.21%	167.55%	188.54%	-25.94%	161.10%	-	-
Horiz. %	-20.17%	-247.26%	-349.28%	-130.55%	-45.24%	-61.10%	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	0.84	0.65	0.76	0.47	0.17	0.41	0.39	13.62%
YoY %	29.23%	-14.47%	61.70%	176.47%	-58.54%	5.13%	-	-
Horiz. %	215.38%	166.67%	194.87%	120.51%	43.59%	105.13%	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