[PGF] YoY Quarter Result on 30-Nov-2003 [#3]

Announcement Date
20-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 248.68%
YoY- 231.41%
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 8,050 7,416 7,962 9,807 7,444 5,404 6,448 3.76%
PBT 378 189 588 1,318 -745 -1,423 -1,018 -
Tax -341 -319 -805 0 -258 1,423 1,018 -
NP 37 -130 -217 1,318 -1,003 0 0 -
-
NP to SH 37 -130 -217 1,318 -1,003 -1,494 -1,018 -
-
Tax Rate 90.21% 168.78% 136.90% 0.00% - - - -
Total Cost 8,013 7,546 8,179 8,489 8,447 5,404 6,448 3.68%
-
Net Worth 74,370 146,542 126,805 142,906 144,256 170,894 123,466 -8.09%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 74,370 146,542 126,805 142,906 144,256 170,894 123,466 -8.09%
NOSH 185,000 162,500 154,999 160,731 159,206 160,645 80,157 14.95%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 0.46% -1.75% -2.73% 13.44% -13.47% 0.00% 0.00% -
ROE 0.05% -0.09% -0.17% 0.92% -0.70% -0.87% -0.82% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 4.35 4.56 5.14 6.10 4.68 3.36 8.04 -9.72%
EPS 0.02 -0.08 -0.14 0.82 -0.63 -0.93 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.9018 0.8181 0.8891 0.9061 1.0638 1.5403 -20.05%
Adjusted Per Share Value based on latest NOSH - 160,731
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 4.15 3.82 4.11 5.06 3.84 2.79 3.32 3.78%
EPS 0.02 -0.07 -0.11 0.68 -0.52 -0.77 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3835 0.7556 0.6538 0.7369 0.7438 0.8812 0.6366 -8.09%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.18 0.14 0.34 0.34 0.19 0.49 0.56 -
P/RPS 4.14 3.07 6.62 5.57 4.06 14.57 6.96 -8.29%
P/EPS 900.00 -175.00 -242.86 41.46 -30.16 -52.69 -44.09 -
EY 0.11 -0.57 -0.41 2.41 -3.32 -1.90 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.16 0.42 0.38 0.21 0.46 0.36 3.78%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 18/01/07 25/01/06 31/01/05 20/01/04 28/01/03 30/01/02 30/01/01 -
Price 0.17 0.11 0.34 0.34 0.22 0.44 0.51 -
P/RPS 3.91 2.41 6.62 5.57 4.71 13.08 6.34 -7.73%
P/EPS 850.00 -137.50 -242.86 41.46 -34.92 -47.31 -40.16 -
EY 0.12 -0.73 -0.41 2.41 -2.86 -2.11 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.12 0.42 0.38 0.24 0.41 0.33 4.09%

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