[PGF] YoY Cumulative Quarter Result on 30-Nov-2004 [#3]

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Cumulative Result
Revenue	31,703	26,285	23,069	26,059	24,473	19,698	16,194	11.84%
YoY %	20.61%	13.94%	-11.47%	6.48%	24.24%	21.64%	-	-
Horiz. %	195.77%	162.31%	142.45%	160.92%	151.12%	121.64%	100.00%	-
PBT	6,532	1,797	785	1,650	323	-36,268	-1,812	-
YoY %	263.49%	128.92%	-52.42%	410.84%	100.89%	-1,901.55%	-	-
Horiz. %	-360.49%	-99.17%	-43.32%	-91.06%	-17.83%	2,001.55%	100.00%	-
Tax	-2,009	-1,070	-740	-1,295	53	-740	1,812	-
YoY %	-87.76%	-44.59%	42.86%	-2,543.40%	107.16%	-140.84%	-	-
Horiz. %	-110.87%	-59.05%	-40.84%	-71.47%	2.92%	-40.84%	100.00%	-
NP	4,523	727	45	355	376	-37,008	0	-
YoY %	522.15%	1,515.56%	-87.32%	-5.59%	101.02%	0.00%	-	-
Horiz. %	-12.22%	-1.96%	-0.12%	-0.96%	-1.02%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,523	727	45	355	376	-37,008	-1,985	-
YoY %	522.15%	1,515.56%	-87.32%	-5.59%	101.02%	-1,764.38%	-	-
Horiz. %	-227.86%	-36.62%	-2.27%	-17.88%	-18.94%	1,864.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.76%	59.54%	94.27%	78.48%	-16.41%	-	-	-
YoY %	-48.34%	-36.84%	20.12%	578.24%	0.00%	-	-	-
Horiz. %	-187.45%	-362.83%	-574.47%	-478.24%	100.00%	-	-	-
Total Cost	27,180	25,558	23,024	25,704	24,097	56,706	16,194	9.00%
YoY %	6.35%	11.01%	-10.43%	6.67%	-57.51%	250.17%	-	-
Horiz. %	167.84%	157.82%	142.18%	158.73%	148.80%	350.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,952	64,945	135,269	132,011	139,292	144,976	170,293	-13.36%
YoY %	10.79%	-51.99%	2.47%	-5.23%	-3.92%	-14.87%	-	-
Horiz. %	42.25%	38.14%	79.43%	77.52%	81.80%	85.13%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	71,952	64,945	135,269	132,011	139,292	144,976	170,293	-13.36%
YoY %	10.79%	-51.99%	2.47%	-5.23%	-3.92%	-14.87%	-	-
Horiz. %	42.25%	38.14%	79.43%	77.52%	81.80%	85.13%	100.00%	-
NOSH	159,823	161,555	150,000	161,363	156,666	160,000	160,080	-0.02%
YoY %	-1.07%	7.70%	-7.04%	3.00%	-2.08%	-0.05%	-	-
Horiz. %	99.84%	100.92%	93.70%	100.80%	97.87%	99.95%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	14.27%	2.77%	0.20%	1.36%	1.54%	-187.88%	0.00%	-
YoY %	415.16%	1,285.00%	-85.29%	-11.69%	100.82%	0.00%	-	-
Horiz. %	-7.60%	-1.47%	-0.11%	-0.72%	-0.82%	100.00%	-	-
ROE	6.29%	1.12%	0.03%	0.27%	0.27%	-25.53%	-1.17%	-
YoY %	461.61%	3,633.33%	-88.89%	0.00%	101.06%	-2,082.05%	-	-
Horiz. %	-537.61%	-95.73%	-2.56%	-23.08%	-23.08%	2,182.05%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	19.84	16.27	15.38	16.15	15.62	12.31	10.12	11.86%
YoY %	21.94%	5.79%	-4.77%	3.39%	26.89%	21.64%	-	-
Horiz. %	196.05%	160.77%	151.98%	159.58%	154.35%	121.64%	100.00%	-
EPS	2.83	0.45	0.03	0.22	0.24	-23.13	-1.24	-
YoY %	528.89%	1,400.00%	-86.36%	-8.33%	101.04%	-1,765.32%	-	-
Horiz. %	-228.23%	-36.29%	-2.42%	-17.74%	-19.35%	1,865.32%	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	0.4502	0.402	0.9018	0.8181	0.8891	0.9061	1.0638	-13.34%
YoY %	11.99%	-55.42%	10.23%	-7.99%	-1.88%	-14.82%	-	-
Horiz. %	42.32%	37.79%	84.77%	76.90%	83.58%	85.18%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 154,999
RPS	16.35	13.55	11.89	13.44	12.62	10.16	8.35	11.84%
YoY %	20.66%	13.96%	-11.53%	6.50%	24.21%	21.68%	-	-
Horiz. %	195.81%	162.28%	142.40%	160.96%	151.14%	121.68%	100.00%	-
EPS	2.33	0.37	0.02	0.18	0.19	-19.08	-1.02	-
YoY %	529.73%	1,750.00%	-88.89%	-5.26%	101.00%	-1,770.59%	-	-
Horiz. %	-228.43%	-36.27%	-1.96%	-17.65%	-18.63%	1,870.59%	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	0.371	0.3349	0.6974	0.6806	0.7182	0.7475	0.878	-13.36%
YoY %	10.78%	-51.98%	2.47%	-5.24%	-3.92%	-14.86%	-	-
Horiz. %	42.26%	38.14%	79.43%	77.52%	81.80%	85.14%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	0.30	0.18	0.14	0.34	0.34	0.19	0.49	-
P/RPS	1.51	1.11	0.91	2.11	2.18	1.54	4.84	-17.63%
YoY %	36.04%	21.98%	-56.87%	-3.21%	41.56%	-68.18%	-	-
Horiz. %	31.20%	22.93%	18.80%	43.60%	45.04%	31.82%	100.00%	-
P/EPS	10.60	40.00	466.67	154.55	141.67	-0.82	-39.52	-
YoY %	-73.50%	-91.43%	201.95%	9.09%	17,376.83%	97.93%	-	-
Horiz. %	-26.82%	-101.21%	-1,180.85%	-391.07%	-358.48%	2.07%	100.00%	-
EY	9.43	2.50	0.21	0.65	0.71	-121.74	-2.53	-
YoY %	277.20%	1,090.48%	-67.69%	-8.45%	100.58%	-4,711.86%	-	-
Horiz. %	-372.73%	-98.81%	-8.30%	-25.69%	-28.06%	4,811.86%	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	0.67	0.45	0.16	0.42	0.38	0.21	0.46	6.46%
YoY %	48.89%	181.25%	-61.90%	10.53%	80.95%	-54.35%	-	-
Horiz. %	145.65%	97.83%	34.78%	91.30%	82.61%	45.65%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	25/01/08	18/01/07	25/01/06	31/01/05	20/01/04	28/01/03	30/01/02	-
Price	0.34	0.17	0.11	0.34	0.34	0.22	0.44	-
P/RPS	1.71	1.04	0.72	2.11	2.18	1.79	4.35	-14.40%
YoY %	64.42%	44.44%	-65.88%	-3.21%	21.79%	-58.85%	-	-
Horiz. %	39.31%	23.91%	16.55%	48.51%	50.11%	41.15%	100.00%	-
P/EPS	12.01	37.78	366.67	154.55	141.67	-0.95	-35.48	-
YoY %	-68.21%	-89.70%	137.25%	9.09%	15,012.63%	97.32%	-	-
Horiz. %	-33.85%	-106.48%	-1,033.46%	-435.60%	-399.30%	2.68%	100.00%	-
EY	8.32	2.65	0.27	0.65	0.71	-105.14	-2.82	-
YoY %	213.96%	881.48%	-58.46%	-8.45%	100.68%	-3,628.37%	-	-
Horiz. %	-295.04%	-93.97%	-9.57%	-23.05%	-25.18%	3,728.37%	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	0.76	0.42	0.12	0.42	0.38	0.24	0.41	10.82%
YoY %	80.95%	250.00%	-71.43%	10.53%	58.33%	-41.46%	-	-
Horiz. %	185.37%	102.44%	29.27%	102.44%	92.68%	58.54%	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