[PGF] YoY Quarter Result on 28-Feb-2009 [#4]

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Quarter Result
Revenue	7,551	6,803	8,354	6,613	7,702	7,647	8,293	-1.54%
YoY %	11.00%	-18.57%	26.33%	-14.14%	0.72%	-7.79%	-	-
Horiz. %	91.05%	82.03%	100.74%	79.74%	92.87%	92.21%	100.00%	-
PBT	24	1,575	-1,026	5,369	1,086	2,817	-98,542	-
YoY %	-98.48%	253.51%	-119.11%	394.38%	-61.45%	102.86%	-	-
Horiz. %	-0.02%	-1.60%	1.04%	-5.45%	-1.10%	-2.86%	100.00%	-
Tax	-204	-19	733	-481	-80	1,290	31,384	-
YoY %	-973.68%	-102.59%	252.39%	-501.25%	-106.20%	-95.89%	-	-
Horiz. %	-0.65%	-0.06%	2.34%	-1.53%	-0.25%	4.11%	100.00%	-
NP	-180	1,556	-293	4,888	1,006	4,107	-67,158	-62.69%
YoY %	-111.57%	631.06%	-105.99%	385.88%	-75.51%	106.12%	-	-
Horiz. %	0.27%	-2.32%	0.44%	-7.28%	-1.50%	-6.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-180	-474	-293	4,888	1,006	4,107	-67,158	-62.69%
YoY %	62.03%	-61.77%	-105.99%	385.88%	-75.51%	106.12%	-	-
Horiz. %	0.27%	0.71%	0.44%	-7.28%	-1.50%	-6.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	850.00%	1.21%	-	8.96%	7.37%	-45.79%	-	-
YoY %	70,147.93%	0.00%	-	21.57%	116.10%	0.00%	-	-
Horiz. %	-1,856.30%	-2.64%	-	-19.57%	-16.10%	100.00%	-	-
Total Cost	7,731	5,247	8,647	1,725	6,696	3,540	75,451	-31.57%
YoY %	47.34%	-39.32%	401.28%	-74.24%	89.15%	-95.31%	-	-
Horiz. %	10.25%	6.95%	11.46%	2.29%	8.87%	4.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,754	20,931	78,621	76,019	72,847	67,680	63,719	5.87%
YoY %	328.81%	-73.38%	3.42%	4.35%	7.63%	6.22%	-	-
Horiz. %	140.86%	32.85%	123.39%	119.30%	114.33%	106.22%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
Net Worth	89,754	20,931	78,621	76,019	72,847	67,680	63,719	5.87%
YoY %	328.81%	-73.38%	3.42%	4.35%	7.63%	6.22%	-	-
Horiz. %	140.86%	32.85%	123.39%	119.30%	114.33%	106.22%	100.00%	-
NOSH	163,636	41,188	162,777	159,738	159,682	160,000	159,978	0.37%
YoY %	297.29%	-74.70%	1.90%	0.04%	-0.20%	0.01%	-	-
Horiz. %	102.29%	25.75%	101.75%	99.85%	99.81%	100.01%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	-2.38%	22.87%	-3.51%	73.92%	13.06%	53.71%	-809.82%	-
YoY %	-110.41%	751.57%	-104.75%	466.00%	-75.68%	106.63%	-	-
Horiz. %	0.29%	-2.82%	0.43%	-9.13%	-1.61%	-6.63%	100.00%	-
ROE	-0.20%	-2.26%	-0.37%	6.43%	1.38%	6.07%	-105.40%	-
YoY %	91.15%	-510.81%	-105.75%	365.94%	-77.27%	105.76%	-	-
Horiz. %	0.19%	2.14%	0.35%	-6.10%	-1.31%	-5.76%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	4.61	16.52	5.13	4.14	4.82	4.78	5.18	-1.92%
YoY %	-72.09%	222.03%	23.91%	-14.11%	0.84%	-7.72%	-	-
Horiz. %	89.00%	318.92%	99.03%	79.92%	93.05%	92.28%	100.00%	-
EPS	-0.11	0.97	-0.18	3.06	0.63	2.57	-41.98	-62.83%
YoY %	-111.34%	638.89%	-105.88%	385.71%	-75.49%	106.12%	-	-
Horiz. %	0.26%	-2.31%	0.43%	-7.29%	-1.50%	-6.12%	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	0.5485	0.5082	0.483	0.4759	0.4562	0.423	0.3983	5.47%
YoY %	7.93%	5.22%	1.49%	4.32%	7.85%	6.20%	-	-
Horiz. %	137.71%	127.59%	121.27%	119.48%	114.54%	106.20%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 159,738
RPS	3.89	3.51	4.31	3.41	3.97	3.94	4.28	-1.57%
YoY %	10.83%	-18.56%	26.39%	-14.11%	0.76%	-7.94%	-	-
Horiz. %	90.89%	82.01%	100.70%	79.67%	92.76%	92.06%	100.00%	-
EPS	-0.09	-0.24	-0.15	2.52	0.52	2.12	-34.63	-62.88%
YoY %	62.50%	-60.00%	-105.95%	384.62%	-75.47%	106.12%	-	-
Horiz. %	0.26%	0.69%	0.43%	-7.28%	-1.50%	-6.12%	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	0.4628	0.1079	0.4054	0.392	0.3756	0.349	0.3285	5.87%
YoY %	328.92%	-73.38%	3.42%	4.37%	7.62%	6.24%	-	-
Horiz. %	140.88%	32.85%	123.41%	119.33%	114.34%	106.24%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	-
Price	0.36	0.365	0.38	0.35	0.32	0.19	0.12	-
P/RPS	7.80	2.21	7.40	8.45	6.63	3.98	2.31	22.46%
YoY %	252.94%	-70.14%	-12.43%	27.45%	66.58%	72.29%	-	-
Horiz. %	337.66%	95.67%	320.35%	365.80%	287.01%	172.29%	100.00%	-
P/EPS	-327.27	-31.72	-211.11	11.44	50.79	7.40	-0.29	222.31%
YoY %	-931.75%	84.97%	-1,945.37%	-77.48%	586.35%	2,651.72%	-	-
Horiz. %	112,851.72%	10,937.93%	72,796.55%	-3,944.83%	-17,513.79%	-2,551.72%	100.00%	-
EY	-0.31	-3.15	-0.47	8.74	1.97	13.51	-349.83	-68.97%
YoY %	90.16%	-570.21%	-105.38%	343.65%	-85.42%	103.86%	-	-
Horiz. %	0.09%	0.90%	0.13%	-2.50%	-0.56%	-3.86%	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	0.66	0.72	0.79	0.74	0.70	0.45	0.30	14.02%
YoY %	-8.33%	-8.86%	6.76%	5.71%	55.56%	50.00%	-	-
Horiz. %	220.00%	240.00%	263.33%	246.67%	233.33%	150.00%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	27/04/12	29/04/11	27/04/10	13/04/09	28/04/08	24/04/07	28/04/06	-
Price	0.37	0.35	0.37	0.35	0.34	0.19	0.14	-
P/RPS	8.02	2.12	7.21	8.45	7.05	3.98	2.70	19.87%
YoY %	278.30%	-70.60%	-14.67%	19.86%	77.14%	47.41%	-	-
Horiz. %	297.04%	78.52%	267.04%	312.96%	261.11%	147.41%	100.00%	-
P/EPS	-336.36	-30.41	-205.56	11.44	53.97	7.40	-0.33	216.90%
YoY %	-1,006.08%	85.21%	-1,896.85%	-78.80%	629.32%	2,342.42%	-	-
Horiz. %	101,927.27%	9,215.15%	62,290.91%	-3,466.67%	-16,354.55%	-2,242.42%	100.00%	-
EY	-0.30	-3.29	-0.49	8.74	1.85	13.51	-299.85	-68.34%
YoY %	90.88%	-571.43%	-105.61%	372.43%	-86.31%	104.51%	-	-
Horiz. %	0.10%	1.10%	0.16%	-2.91%	-0.62%	-4.51%	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	0.69	0.77	0.74	0.75	0.45	0.35	11.41%
YoY %	-2.90%	-10.39%	4.05%	-1.33%	66.67%	28.57%	-	-
Horiz. %	191.43%	197.14%	220.00%	211.43%	214.29%	128.57%	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