[PGF] YoY Cumulative Quarter Result on 31-Aug-2004 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
25-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 11.94%
YoY- 160.72%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 21,454 18,235 15,653 18,097 14,666 12,254 10,790 12.13%
PBT 4,396 1,419 597 1,062 -995 -35,522 -389 -
Tax -1,099 -729 -422 -490 53 35,522 389 -
NP 3,297 690 175 572 -942 0 0 -
-
NP to SH 3,297 690 175 572 -942 -36,004 -491 -
-
Tax Rate 25.00% 51.37% 70.69% 46.14% - - - -
Total Cost 18,157 17,545 15,478 17,525 15,608 12,254 10,790 9.05%
-
Net Worth 71,429 64,490 130,645 130,209 140,549 145,759 169,759 -13.42%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 71,429 64,490 130,645 130,209 140,549 145,759 169,759 -13.42%
NOSH 160,048 160,465 159,090 158,888 159,661 159,946 158,387 0.17%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 15.37% 3.78% 1.12% 3.16% -6.42% 0.00% 0.00% -
ROE 4.62% 1.07% 0.13% 0.44% -0.67% -24.70% -0.29% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 13.40 11.36 9.84 11.39 9.19 7.66 6.81 11.93%
EPS 2.06 0.43 0.11 0.36 -0.59 -22.51 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4463 0.4019 0.8212 0.8195 0.8803 0.9113 1.0718 -13.57%
Adjusted Per Share Value based on latest NOSH - 152,500
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 11.06 9.40 8.07 9.33 7.56 6.32 5.56 12.13%
EPS 1.70 0.36 0.09 0.29 -0.49 -18.56 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3683 0.3325 0.6736 0.6714 0.7247 0.7516 0.8753 -13.42%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.26 0.17 0.14 0.34 0.40 0.26 0.56 -
P/RPS 1.94 1.50 1.42 2.99 4.35 3.39 8.22 -21.37%
P/EPS 12.62 39.53 127.27 94.44 -67.80 -1.16 -180.65 -
EY 7.92 2.53 0.79 1.06 -1.47 -86.58 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.17 0.41 0.45 0.29 0.52 1.83%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/10/07 31/10/06 24/10/05 25/10/04 28/10/03 30/10/02 30/10/01 -
Price 0.34 0.19 0.14 0.34 0.34 0.22 0.40 -
P/RPS 2.54 1.67 1.42 2.99 3.70 2.87 5.87 -13.02%
P/EPS 16.50 44.19 127.27 94.44 -57.63 -0.98 -129.03 -
EY 6.06 2.26 0.79 1.06 -1.74 -102.32 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.17 0.41 0.39 0.24 0.37 12.74%

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