[PGF] YoY Annualized Quarter Result on 31-May-2003 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 86.89%
YoY- -145.81%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 38,172 30,336 40,040 28,024 21,624 23,092 23,956 8.07%
PBT 3,040 208 2,884 -5,280 -1,180 -1,940 -9,276 -
Tax -1,192 -1,004 -840 0 1,180 1,940 9,276 -
NP 1,848 -796 2,044 -5,280 0 0 0 -
-
NP to SH 1,848 -796 2,044 -5,280 -2,148 -2,148 -9,276 -
-
Tax Rate 39.21% 482.69% 29.13% - - - - -
Total Cost 36,324 31,132 37,996 33,304 21,624 23,092 23,956 7.18%
-
Net Worth 63,596 135,253 130,815 139,697 166,185 169,360 137,736 -12.07%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 63,596 135,253 130,815 139,697 166,185 169,360 137,736 -12.07%
NOSH 159,310 165,833 159,687 159,036 157,941 157,941 80,032 12.15%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 4.84% -2.62% 5.10% -18.84% 0.00% 0.00% 0.00% -
ROE 2.91% -0.59% 1.56% -3.78% -1.29% -1.27% -6.73% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 23.96 18.29 25.07 17.62 13.69 14.62 29.93 -3.63%
EPS 1.16 -0.48 1.28 -3.32 -1.36 -1.36 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3992 0.8156 0.8192 0.8784 1.0522 1.0723 1.721 -21.60%
Adjusted Per Share Value based on latest NOSH - 159,036
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 19.68 15.64 20.64 14.45 11.15 11.91 12.35 8.07%
EPS 0.95 -0.41 1.05 -2.72 -1.11 -1.11 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.6974 0.6745 0.7203 0.8568 0.8732 0.7102 -12.08%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.14 0.19 0.34 0.19 0.34 0.37 1.39 -
P/RPS 0.58 1.04 1.36 1.08 2.48 2.53 4.64 -29.27%
P/EPS 12.07 -39.58 26.56 -5.72 -25.00 -27.21 -11.99 -
EY 8.29 -2.53 3.76 -17.47 -4.00 -3.68 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.42 0.22 0.32 0.35 0.81 -13.04%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 17/07/06 29/07/05 28/07/04 22/07/03 31/07/02 27/07/01 28/07/00 -
Price 0.19 0.12 0.34 0.45 0.30 0.46 1.16 -
P/RPS 0.79 0.66 1.36 2.55 2.19 3.15 3.88 -23.29%
P/EPS 16.38 -25.00 26.56 -13.55 -22.06 -33.82 -10.01 -
EY 6.11 -4.00 3.76 -7.38 -4.53 -2.96 -9.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.15 0.42 0.51 0.29 0.43 0.67 -5.40%

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