[PGF] YoY TTM Result on 28-Feb-2002 [#4]

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
TTM Result
Revenue	32,663	32,857	26,520	20,810	25,467	6.41%
YoY %	-0.59%	23.90%	27.44%	-18.29%	-	-
Horiz. %	128.26%	129.02%	104.13%	81.71%	100.00%	-
PBT	1,157	179	-39,310	-3,160	-4,551	-
YoY %	546.37%	100.46%	-1,143.99%	30.56%	-	-
Horiz. %	-25.42%	-3.93%	863.77%	69.44%	100.00%	-
Tax	1,430	1,714	-974	-188	4,551	-25.11%
YoY %	-16.57%	275.98%	-418.09%	-104.13%	-	-
Horiz. %	31.42%	37.66%	-21.40%	-4.13%	100.00%	-
NP	2,587	1,893	-40,284	-3,348	0	-
YoY %	36.66%	104.70%	-1,103.23%	0.00%	-	-
Horiz. %	-77.27%	-56.54%	1,203.23%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,587	1,893	-40,284	-3,885	-4,679	-
YoY %	36.66%	104.70%	-936.91%	16.97%	-	-
Horiz. %	-55.29%	-40.46%	860.95%	83.03%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-123.60%	-957.54%	-	-	-	-
YoY %	87.09%	0.00%	-	-	-	-
Horiz. %	12.91%	100.00%	-	-	-	-
Total Cost	30,076	30,964	66,804	24,158	25,467	4.24%
YoY %	-2.87%	-53.65%	176.53%	-5.14%	-	-
Horiz. %	118.10%	121.58%	262.32%	94.86%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	130,460	130,286	141,523	168,094	118,012	2.53%
YoY %	0.13%	-7.94%	-15.81%	42.44%	-	-
Horiz. %	110.55%	110.40%	119.92%	142.44%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Equity
Net Worth	130,460	130,286	141,523	168,094	118,012	2.53%
YoY %	0.13%	-7.94%	-15.81%	42.44%	-	-
Horiz. %	110.55%	110.40%	119.92%	142.44%	100.00%	-
NOSH	159,428	159,684	159,804	159,663	109,534	9.83%
YoY %	-0.16%	-0.08%	0.09%	45.77%	-	-
Horiz. %	145.55%	145.78%	145.89%	145.77%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Ratio Analysis
NP Margin	7.92%	5.76%	-151.90%	-16.09%	0.00%	-
YoY %	37.50%	103.79%	-844.06%	0.00%	-	-
Horiz. %	-49.22%	-35.80%	944.06%	100.00%	-	-
ROE	1.98%	1.45%	-28.46%	-2.31%	-3.96%	-
YoY %	36.55%	105.09%	-1,132.03%	41.67%	-	-
Horiz. %	-50.00%	-36.62%	718.69%	58.33%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Per Share
RPS	20.49	20.58	16.60	13.03	23.25	-3.10%
YoY %	-0.44%	23.98%	27.40%	-43.96%	-	-
Horiz. %	88.13%	88.52%	71.40%	56.04%	100.00%	-
EPS	1.62	1.19	-25.21	-2.43	-4.27	-
YoY %	36.13%	104.72%	-937.45%	43.09%	-	-
Horiz. %	-37.94%	-27.87%	590.40%	56.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8183	0.8159	0.8856	1.0528	1.0774	-6.64%
YoY %	0.29%	-7.87%	-15.88%	-2.28%	-	-
Horiz. %	75.95%	75.73%	82.20%	97.72%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Adjusted Per Share Value based on latest NOSH - 159,663
RPS	16.84	16.94	13.67	10.73	13.13	6.41%
YoY %	-0.59%	23.92%	27.40%	-18.28%	-	-
Horiz. %	128.26%	129.02%	104.11%	81.72%	100.00%	-
EPS	1.33	0.98	-20.77	-2.00	-2.41	-
YoY %	35.71%	104.72%	-938.50%	17.01%	-	-
Horiz. %	-55.19%	-40.66%	861.83%	82.99%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.6726	0.6717	0.7297	0.8667	0.6085	2.53%
YoY %	0.13%	-7.95%	-15.81%	42.43%	-	-
Horiz. %	110.53%	110.39%	119.92%	142.43%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/05	27/02/04	28/02/03	28/02/02	28/02/01	-
Price	0.34	0.34	0.19	0.38	0.43	-
P/RPS	1.66	1.65	1.14	2.92	1.85	-2.67%
YoY %	0.61%	44.74%	-60.96%	57.84%	-	-
Horiz. %	89.73%	89.19%	61.62%	157.84%	100.00%	-
P/EPS	20.95	28.68	-0.75	-15.62	-10.07	-
YoY %	-26.95%	3,924.00%	95.20%	-55.11%	-	-
Horiz. %	-208.04%	-284.81%	7.45%	155.11%	100.00%	-
EY	4.77	3.49	-132.67	-6.40	-9.93	-
YoY %	36.68%	102.63%	-1,972.97%	35.55%	-	-
Horiz. %	-48.04%	-35.15%	1,336.05%	64.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.42	0.42	0.21	0.36	0.40	1.22%
YoY %	0.00%	100.00%	-41.67%	-10.00%	-	-
Horiz. %	105.00%	105.00%	52.50%	90.00%	100.00%	-

	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Announcement Date
Date	29/04/05	28/04/04	30/04/03	19/04/02	03/05/01	-
Price	0.22	0.34	0.19	0.44	0.41	-
P/RPS	1.07	1.65	1.14	3.38	1.76	-11.69%
YoY %	-35.15%	44.74%	-66.27%	92.05%	-	-
Horiz. %	60.80%	93.75%	64.77%	192.05%	100.00%	-
P/EPS	13.56	28.68	-0.75	-18.08	-9.60	-
YoY %	-52.72%	3,924.00%	95.85%	-88.33%	-	-
Horiz. %	-141.25%	-298.75%	7.81%	188.33%	100.00%	-
EY	7.38	3.49	-132.67	-5.53	-10.42	-
YoY %	111.46%	102.63%	-2,299.10%	46.93%	-	-
Horiz. %	-70.83%	-33.49%	1,273.22%	53.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.27	0.42	0.21	0.42	0.38	-8.18%
YoY %	-35.71%	100.00%	-50.00%	10.53%	-	-
Horiz. %	71.05%	110.53%	55.26%	110.53%	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