[PGF] YoY Annualized Quarter Result on 31-May-2013 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
11-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -73.21%
YoY- 357.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 52,188 43,400 48,592 41,152 35,724 36,172 33,864 7.46%
PBT 5,348 5,776 8,532 5,764 1,328 3,380 5,168 0.57%
Tax -232 -220 -28 -20 -72 -940 -1,372 -25.61%
NP 5,116 5,556 8,504 5,744 1,256 2,440 3,796 5.09%
-
NP to SH 5,116 5,556 8,504 5,744 1,256 2,440 3,796 5.09%
-
Tax Rate 4.34% 3.81% 0.33% 0.35% 5.42% 27.81% 26.55% -
Total Cost 47,072 37,844 40,088 35,408 34,468 33,732 30,068 7.74%
-
Net Worth 126,173 121,769 117,137 110,396 86,428 82,189 78,541 8.21%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 126,173 121,769 117,137 110,396 86,428 82,189 78,541 8.21%
NOSH 159,874 159,655 159,849 159,555 156,999 160,526 160,847 -0.10%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 9.80% 12.80% 17.50% 13.96% 3.52% 6.75% 11.21% -
ROE 4.05% 4.56% 7.26% 5.20% 1.45% 2.97% 4.83% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 32.64 27.18 30.40 25.79 22.75 22.53 21.05 7.57%
EPS 3.20 3.48 5.32 3.60 0.80 1.52 2.36 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7892 0.7627 0.7328 0.6919 0.5505 0.512 0.4883 8.32%
Adjusted Per Share Value based on latest NOSH - 159,555
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 26.91 22.38 25.05 21.22 18.42 18.65 17.46 7.46%
EPS 2.64 2.86 4.38 2.96 0.65 1.26 1.96 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.6278 0.604 0.5692 0.4456 0.4238 0.405 8.21%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.355 0.42 0.40 0.38 0.36 0.36 0.37 -
P/RPS 1.09 1.55 1.32 1.47 1.58 1.60 1.76 -7.66%
P/EPS 11.09 12.07 7.52 10.56 45.00 23.68 15.68 -5.60%
EY 9.01 8.29 13.30 9.47 2.22 4.22 6.38 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.55 0.55 0.65 0.70 0.76 -8.35%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 22/07/16 01/07/15 25/06/14 11/07/13 16/07/12 30/06/11 30/06/10 -
Price 0.31 0.475 0.42 0.405 0.37 0.36 0.37 -
P/RPS 0.95 1.75 1.38 1.57 1.63 1.60 1.76 -9.75%
P/EPS 9.69 13.65 7.89 11.25 46.25 23.68 15.68 -7.70%
EY 10.32 7.33 12.67 8.89 2.16 4.22 6.38 8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.62 0.57 0.59 0.67 0.70 0.76 -10.51%

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