[PGF] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 866.08%
YoY- 157.08%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 23,726 24,129 25,927 27,795 31,046 31,703 26,285 -1.69%
PBT 24,870 6,717 5,858 3,752 -2,291 6,532 1,797 54.88%
Tax -6,376 -81 -855 -1,559 -1,551 -2,009 -1,070 34.60%
NP 18,494 6,636 5,003 2,193 -3,842 4,523 727 71.40%
-
NP to SH 18,494 6,636 4,499 2,193 -3,842 4,523 727 71.40%
-
Tax Rate 25.64% 1.21% 14.60% 41.55% - 30.76% 59.54% -
Total Cost 5,232 17,493 20,924 25,602 34,888 27,180 25,558 -23.21%
-
Net Worth 106,244 87,899 73,464 77,507 71,044 71,952 64,945 8.54%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 106,244 87,899 73,464 77,507 71,044 71,952 64,945 8.54%
NOSH 159,982 159,903 143,738 160,072 160,083 159,823 161,555 -0.16%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 77.95% 27.50% 19.30% 7.89% -12.38% 14.27% 2.77% -
ROE 17.41% 7.55% 6.12% 2.83% -5.41% 6.29% 1.12% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 14.83 15.09 18.04 17.36 19.39 19.84 16.27 -1.53%
EPS 11.56 4.15 3.13 1.37 -2.40 2.83 0.45 71.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.5497 0.5111 0.4842 0.4438 0.4502 0.402 8.71%
Adjusted Per Share Value based on latest NOSH - 159,569
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 12.23 12.44 13.37 14.33 16.01 16.35 13.55 -1.69%
EPS 9.54 3.42 2.32 1.13 -1.98 2.33 0.37 71.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5478 0.4532 0.3788 0.3996 0.3663 0.371 0.3349 8.53%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.36 0.31 0.36 0.37 0.38 0.30 0.18 -
P/RPS 2.43 2.05 2.00 2.13 1.96 1.51 1.11 13.93%
P/EPS 3.11 7.47 11.50 27.01 -15.83 10.60 40.00 -34.64%
EY 32.11 13.39 8.69 3.70 -6.32 9.43 2.50 52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.70 0.76 0.86 0.67 0.45 3.08%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 17/01/13 18/01/12 17/01/11 22/01/10 20/01/09 25/01/08 18/01/07 -
Price 0.37 0.31 0.36 0.38 0.40 0.34 0.17 -
P/RPS 2.49 2.05 2.00 2.19 2.06 1.71 1.04 15.64%
P/EPS 3.20 7.47 11.50 27.74 -16.67 12.01 37.78 -33.70%
EY 31.24 13.39 8.69 3.61 -6.00 8.32 2.65 50.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.70 0.78 0.90 0.76 0.42 4.90%

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