[PGF] YoY 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- 210.46%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 6,303 8,347 8,417 10,627 8,695 10,249 8,050 -3.99%
PBT 24,518 3,075 299 2,300 -5,567 2,136 378 100.31%
Tax -6,327 326 -57 -816 -403 -910 -341 62.63%
NP 18,191 3,401 242 1,484 -5,970 1,226 37 180.67%
-
NP to SH 18,191 3,401 1,192 1,484 -5,970 1,226 37 180.67%
-
Tax Rate 25.81% -10.60% 19.06% 35.48% - 42.60% 90.21% -
Total Cost -11,888 4,946 8,175 9,143 14,665 9,023 8,013 -
-
Net Worth 106,250 87,771 406,154 77,263 71,031 71,681 74,370 6.12%
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 106,250 87,771 406,154 77,263 71,031 71,681 74,370 6.12%
NOSH 159,991 159,671 794,666 159,569 160,053 159,220 185,000 -2.38%
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 288.61% 40.75% 2.88% 13.96% -68.66% 11.96% 0.46% -
ROE 17.12% 3.87% 0.29% 1.92% -8.40% 1.71% 0.05% -
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 3.94 5.23 1.06 6.66 5.43 6.44 4.35 -1.63%
EPS 11.37 2.13 0.15 0.93 -3.73 0.77 0.02 187.54%
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 3.25 4.30 4.34 5.48 4.48 5.28 4.15 -3.98%
EPS 9.38 1.75 0.61 0.77 -3.08 0.63 0.02 178.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5478 0.4525 2.0941 0.3984 0.3662 0.3696 0.3834 6.12%
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 9.14 5.93 33.99 5.56 6.99 4.66 4.14 14.09%
P/EPS 3.17 14.55 240.00 39.78 -10.19 38.96 900.00 -60.96%
EY 31.58 6.87 0.42 2.51 -9.82 2.57 0.11 156.62%
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 9.39 5.93 33.99 5.71 7.36 5.28 3.91 15.70%
P/EPS 3.25 14.55 240.00 40.86 -10.72 44.16 850.00 -60.42%
EY 30.73 6.87 0.42 2.45 -9.33 2.26 0.12 151.78%
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