[PGF] YoY TTM Result on 30-Nov-2001 [#3]

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
TTM Result
Revenue	34,444	31,294	24,314	22,477	25,190	8.13%
YoY %	10.07%	28.71%	8.17%	-10.77%	-	-
Horiz. %	136.74%	124.23%	96.52%	89.23%	100.00%	-
PBT	1,506	-2,719	-37,616	-2,626	-7,118	-
YoY %	155.39%	92.77%	-1,332.44%	63.11%	-	-
Horiz. %	-21.16%	38.20%	528.46%	36.89%	100.00%	-
Tax	366	-181	-1,292	1,178	7,118	-52.35%
YoY %	302.21%	85.99%	-209.68%	-83.45%	-	-
Horiz. %	5.14%	-2.54%	-18.15%	16.55%	100.00%	-
NP	1,872	-2,900	-38,908	-1,448	0	-
YoY %	164.55%	92.55%	-2,587.02%	0.00%	-	-
Horiz. %	-129.28%	200.28%	2,687.02%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	1,872	-2,900	-38,908	-2,927	-7,651	-
YoY %	164.55%	92.55%	-1,229.28%	61.74%	-	-
Horiz. %	-24.47%	37.90%	508.53%	38.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-24.30%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Total Cost	32,572	34,194	63,222	23,925	25,190	6.63%
YoY %	-4.74%	-45.91%	164.25%	-5.02%	-	-
Horiz. %	129.31%	135.74%	250.98%	94.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	126,805	142,906	144,256	170,894	123,466	0.66%
YoY %	-11.27%	-0.94%	-15.59%	38.41%	-	-
Horiz. %	102.70%	115.75%	116.84%	138.41%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Equity
Net Worth	126,805	142,906	144,256	170,894	123,466	0.66%
YoY %	-11.27%	-0.94%	-15.59%	38.41%	-	-
Horiz. %	102.70%	115.75%	116.84%	138.41%	100.00%	-
NOSH	154,999	160,731	159,206	160,645	80,157	17.90%
YoY %	-3.57%	0.96%	-0.90%	100.41%	-	-
Horiz. %	193.37%	200.52%	198.62%	200.41%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Ratio Analysis
NP Margin	5.43%	-9.27%	-160.02%	-6.44%	0.00%	-
YoY %	158.58%	94.21%	-2,384.78%	0.00%	-	-
Horiz. %	-84.32%	143.94%	2,484.78%	100.00%	-	-
ROE	1.48%	-2.03%	-26.97%	-1.71%	-6.20%	-
YoY %	172.91%	92.47%	-1,477.19%	72.42%	-	-
Horiz. %	-23.87%	32.74%	435.00%	27.58%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Per Share
RPS	22.22	19.47	15.27	13.99	31.43	-8.29%
YoY %	14.12%	27.50%	9.15%	-55.49%	-	-
Horiz. %	70.70%	61.95%	48.58%	44.51%	100.00%	-
EPS	1.21	-1.80	-24.44	-1.82	-9.54	-
YoY %	167.22%	92.64%	-1,242.86%	80.92%	-	-
Horiz. %	-12.68%	18.87%	256.18%	19.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.8181	0.8891	0.9061	1.0638	1.5403	-14.62%
YoY %	-7.99%	-1.88%	-14.82%	-30.94%	-	-
Horiz. %	53.11%	57.72%	58.83%	69.06%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 160,645
RPS	17.76	16.13	12.54	11.59	12.99	8.12%
YoY %	10.11%	28.63%	8.20%	-10.78%	-	-
Horiz. %	136.72%	124.17%	96.54%	89.22%	100.00%	-
EPS	0.97	-1.50	-20.06	-1.51	-3.94	-
YoY %	164.67%	92.52%	-1,228.48%	61.68%	-	-
Horiz. %	-24.62%	38.07%	509.14%	38.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.6538	0.7368	0.7438	0.8811	0.6366	0.66%
YoY %	-11.26%	-0.94%	-15.58%	38.41%	-	-
Horiz. %	102.70%	115.74%	116.84%	138.41%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-
Price	0.34	0.34	0.19	0.49	0.56	-
P/RPS	1.53	1.75	1.24	3.50	1.78	-3.71%
YoY %	-12.57%	41.13%	-64.57%	96.63%	-	-
Horiz. %	85.96%	98.31%	69.66%	196.63%	100.00%	-
P/EPS	28.15	-18.84	-0.78	-26.89	-5.87	-
YoY %	249.42%	-2,315.38%	97.10%	-358.09%	-	-
Horiz. %	-479.56%	320.95%	13.29%	458.09%	100.00%	-
EY	3.55	-5.31	-128.62	-3.72	-17.04	-
YoY %	166.85%	95.87%	-3,357.53%	78.17%	-	-
Horiz. %	-20.83%	31.16%	754.81%	21.83%	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	0.38	0.21	0.46	0.36	3.92%
YoY %	10.53%	80.95%	-54.35%	27.78%	-	-
Horiz. %	116.67%	105.56%	58.33%	127.78%	100.00%	-

	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	31/01/05	20/01/04	28/01/03	30/01/02	30/01/01	-
Price	0.34	0.34	0.22	0.44	0.51	-
P/RPS	1.53	1.75	1.44	3.14	1.62	-1.41%
YoY %	-12.57%	21.53%	-54.14%	93.83%	-	-
Horiz. %	94.44%	108.02%	88.89%	193.83%	100.00%	-
P/EPS	28.15	-18.84	-0.90	-24.15	-5.34	-
YoY %	249.42%	-1,993.33%	96.27%	-352.25%	-	-
Horiz. %	-527.15%	352.81%	16.85%	452.25%	100.00%	-
EY	3.55	-5.31	-111.09	-4.14	-18.72	-
YoY %	166.85%	95.22%	-2,583.33%	77.88%	-	-
Horiz. %	-18.96%	28.37%	593.43%	22.12%	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	0.38	0.24	0.41	0.33	6.21%
YoY %	10.53%	58.33%	-41.46%	24.24%	-	-
Horiz. %	127.27%	115.15%	72.73%	124.24%	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