[PGF] YoY TTM Result on 30-Nov-2005 [#3]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 3.97%
YoY- 21.63%
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 38,749 39,350 34,578 29,673 34,444 31,294 24,314 8.06%
PBT -1,205 9,349 -96,745 293 1,506 -2,719 -37,616 -43.61%
Tax -1,631 -719 30,314 1,984 366 -181 -1,292 3.95%
NP -2,836 8,630 -66,431 2,277 1,872 -2,900 -38,908 -35.34%
-
NP to SH -2,836 8,630 -66,431 2,277 1,872 -2,900 -38,908 -35.34%
-
Tax Rate - 7.69% - -677.13% -24.30% - - -
Total Cost 41,585 30,720 101,009 27,396 32,572 34,194 63,222 -6.73%
-
Net Worth 71,031 71,681 74,370 146,542 126,805 142,906 144,256 -11.12%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 71,031 71,681 74,370 146,542 126,805 142,906 144,256 -11.12%
NOSH 160,053 159,220 185,000 162,500 154,999 160,731 159,206 0.08%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin -7.32% 21.93% -192.12% 7.67% 5.43% -9.27% -160.02% -
ROE -3.99% 12.04% -89.32% 1.55% 1.48% -2.03% -26.97% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 24.21 24.71 18.69 18.26 22.22 19.47 15.27 7.97%
EPS -1.77 5.42 -35.91 1.40 1.21 -1.80 -24.44 -35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4438 0.4502 0.402 0.9018 0.8181 0.8891 0.9061 -11.20%
Adjusted Per Share Value based on latest NOSH - 162,500
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 19.98 20.29 17.83 15.30 17.76 16.14 12.54 8.06%
EPS -1.46 4.45 -34.25 1.17 0.97 -1.50 -20.06 -35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3696 0.3835 0.7556 0.6538 0.7369 0.7438 -11.12%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.38 0.30 0.18 0.14 0.34 0.34 0.19 -
P/RPS 1.57 1.21 0.96 0.77 1.53 1.75 1.24 4.00%
P/EPS -21.45 5.53 -0.50 9.99 28.15 -18.84 -0.78 73.64%
EY -4.66 18.07 -199.49 10.01 3.55 -5.31 -128.62 -42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.45 0.16 0.42 0.38 0.21 26.46%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 20/01/09 25/01/08 18/01/07 25/01/06 31/01/05 20/01/04 28/01/03 -
Price 0.40 0.34 0.17 0.11 0.34 0.34 0.22 -
P/RPS 1.65 1.38 0.91 0.60 1.53 1.75 1.44 2.29%
P/EPS -22.57 6.27 -0.47 7.85 28.15 -18.84 -0.90 71.00%
EY -4.43 15.94 -211.23 12.74 3.55 -5.31 -111.09 -41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.42 0.12 0.42 0.38 0.24 24.61%

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