[PGF] YoY Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 46.79%
YoY- -76.15%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 37,398 31,513 34,538 31,344 23,726 24,129 25,927 6.28%
PBT 2,409 5,571 4,403 4,432 24,870 6,717 5,858 -13.75%
Tax -191 -153 -89 -21 -6,376 -81 -855 -22.08%
NP 2,218 5,418 4,314 4,411 18,494 6,636 5,003 -12.66%
-
NP to SH 2,218 5,418 4,314 4,411 18,494 6,636 4,499 -11.10%
-
Tax Rate 7.93% 2.75% 2.02% 0.47% 25.64% 1.21% 14.60% -
Total Cost 35,180 26,095 30,224 26,933 5,232 17,493 20,924 9.03%
-
Net Worth 127,196 125,908 119,274 113,503 106,244 87,899 73,464 9.57%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 127,196 125,908 119,274 113,503 106,244 87,899 73,464 9.57%
NOSH 159,975 159,823 159,777 159,818 159,982 159,903 143,738 1.79%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 5.93% 17.19% 12.49% 14.07% 77.95% 27.50% 19.30% -
ROE 1.74% 4.30% 3.62% 3.89% 17.41% 7.55% 6.12% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 23.38 19.72 21.62 19.61 14.83 15.09 18.04 4.41%
EPS 1.39 3.39 2.70 2.76 11.56 4.15 3.13 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.7878 0.7465 0.7102 0.6641 0.5497 0.5111 7.63%
Adjusted Per Share Value based on latest NOSH - 159,772
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 19.28 16.25 17.81 16.16 12.23 12.44 13.37 6.28%
EPS 1.14 2.79 2.22 2.27 9.54 3.42 2.32 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6558 0.6492 0.615 0.5852 0.5478 0.4532 0.3788 9.56%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.31 0.39 0.385 0.375 0.36 0.31 0.36 -
P/RPS 1.33 1.98 1.78 1.91 2.43 2.05 2.00 -6.56%
P/EPS 22.36 11.50 14.26 13.59 3.11 7.47 11.50 11.70%
EY 4.47 8.69 7.01 7.36 32.11 13.39 8.69 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.52 0.53 0.54 0.56 0.70 -9.28%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 17/01/17 26/01/16 23/01/15 20/01/14 17/01/13 18/01/12 17/01/11 -
Price 0.30 0.395 0.45 0.39 0.37 0.31 0.36 -
P/RPS 1.28 2.00 2.08 1.99 2.49 2.05 2.00 -7.16%
P/EPS 21.64 11.65 16.67 14.13 3.20 7.47 11.50 11.10%
EY 4.62 8.58 6.00 7.08 31.24 13.39 8.69 -9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.60 0.55 0.56 0.56 0.70 -9.67%

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