[PGF] YoY Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 4.63%
YoY- 891.75%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 49,804 41,088 45,824 41,722 34,844 31,564 35,020 6.03%
PBT 2,694 4,384 5,890 6,020 704 7,284 11,120 -21.02%
Tax -166 -176 -34 -10 -98 -816 -1,596 -31.39%
NP 2,528 4,208 5,856 6,010 606 6,468 9,524 -19.81%
-
NP to SH 2,528 4,208 5,856 6,010 606 6,468 6,614 -14.79%
-
Tax Rate 6.16% 4.01% 0.58% 0.17% 13.92% 11.20% 14.35% -
Total Cost 47,276 36,880 39,968 35,712 34,238 25,096 25,496 10.82%
-
Net Worth 126,236 122,271 118,064 112,112 87,774 84,596 55,897 14.52%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 126,236 122,271 118,064 112,112 87,774 84,596 55,897 14.52%
NOSH 159,975 159,393 159,999 159,840 159,473 160,099 110,973 6.27%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 5.08% 10.24% 12.78% 14.40% 1.74% 20.49% 27.20% -
ROE 2.00% 3.44% 4.96% 5.36% 0.69% 7.65% 11.83% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 31.13 25.78 28.64 26.10 21.85 19.72 31.56 -0.22%
EPS 1.58 2.64 3.66 3.76 0.38 4.04 5.96 -19.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7891 0.7671 0.7379 0.7014 0.5504 0.5284 0.5037 7.76%
Adjusted Per Share Value based on latest NOSH - 159,999
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 25.68 21.18 23.63 21.51 17.97 16.27 18.06 6.03%
EPS 1.30 2.17 3.02 3.10 0.31 3.33 3.41 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6509 0.6304 0.6087 0.578 0.4526 0.4362 0.2882 14.52%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.30 0.385 0.45 0.36 0.37 0.31 0.36 -
P/RPS 0.96 1.49 1.57 1.38 1.69 1.57 1.14 -2.82%
P/EPS 18.98 14.58 12.30 9.57 97.37 7.67 6.04 21.00%
EY 5.27 6.86 8.13 10.44 1.03 13.03 16.56 -17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.61 0.51 0.67 0.59 0.71 -9.88%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 23/10/15 29/10/14 28/10/13 31/10/12 31/10/11 26/10/10 -
Price 0.31 0.38 0.45 0.39 0.35 0.32 0.35 -
P/RPS 1.00 1.47 1.57 1.49 1.60 1.62 1.11 -1.72%
P/EPS 19.62 14.39 12.30 10.37 92.11 7.92 5.87 22.25%
EY 5.10 6.95 8.13 9.64 1.09 12.63 17.03 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.61 0.56 0.64 0.61 0.69 -9.06%

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