[PGF] YoY Cumulative Quarter Result on 30-Nov-2003 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 139.92%
YoY- 101.02%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 26,285 23,069 26,059 24,473 19,698 16,194 19,184 5.38%
PBT 1,797 785 1,650 323 -36,268 -1,812 -3,867 -
Tax -1,070 -740 -1,295 53 -740 1,812 3,867 -
NP 727 45 355 376 -37,008 0 0 -
-
NP to SH 727 45 355 376 -37,008 -1,985 -3,867 -
-
Tax Rate 59.54% 94.27% 78.48% -16.41% - - - -
Total Cost 25,558 23,024 25,704 24,097 56,706 16,194 19,184 4.89%
-
Net Worth 64,945 135,269 132,011 139,292 144,976 170,293 123,064 -10.10%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 64,945 135,269 132,011 139,292 144,976 170,293 123,064 -10.10%
NOSH 161,555 150,000 161,363 156,666 160,000 160,080 79,896 12.44%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 2.77% 0.20% 1.36% 1.54% -187.88% 0.00% 0.00% -
ROE 1.12% 0.03% 0.27% 0.27% -25.53% -1.17% -3.14% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 16.27 15.38 16.15 15.62 12.31 10.12 24.01 -6.27%
EPS 0.45 0.03 0.22 0.24 -23.13 -1.24 -4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.9018 0.8181 0.8891 0.9061 1.0638 1.5403 -20.05%
Adjusted Per Share Value based on latest NOSH - 160,731
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 13.55 11.89 13.44 12.62 10.16 8.35 9.89 5.38%
EPS 0.37 0.02 0.18 0.19 -19.08 -1.02 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3349 0.6975 0.6807 0.7182 0.7475 0.8781 0.6345 -10.09%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.18 0.14 0.34 0.34 0.19 0.49 0.56 -
P/RPS 1.11 0.91 2.11 2.18 1.54 4.84 2.33 -11.62%
P/EPS 40.00 466.67 154.55 141.67 -0.82 -39.52 -11.57 -
EY 2.50 0.21 0.65 0.71 -121.74 -2.53 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.16 0.42 0.38 0.21 0.46 0.36 3.78%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 18/01/07 25/01/06 31/01/05 20/01/04 28/01/03 30/01/02 30/01/01 -
Price 0.17 0.11 0.34 0.34 0.22 0.44 0.51 -
P/RPS 1.04 0.72 2.11 2.18 1.79 4.35 2.12 -11.18%
P/EPS 37.78 366.67 154.55 141.67 -0.95 -35.48 -10.54 -
EY 2.65 0.27 0.65 0.71 -105.14 -2.82 -9.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.12 0.42 0.38 0.24 0.41 0.33 4.09%

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