[PGF] YoY TTM Result on 30-Nov-2012 [#3]

Announcement Date
17-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 419.69%
YoY- 197.21%
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 40,898 43,795 41,545 31,276 30,931 34,280 34,407 2.92%
PBT 7,298 6,241 2,776 24,894 8,293 4,833 9,121 -3.64%
Tax -687 -422 4,582 -6,580 -101 -122 -2,061 -16.72%
NP 6,611 5,819 7,358 18,314 8,192 4,711 7,060 -1.08%
-
NP to SH 6,611 5,819 7,358 18,314 6,162 4,316 6,667 -0.14%
-
Tax Rate 9.41% 6.76% -165.06% 26.43% 1.22% 2.52% 22.60% -
Total Cost 34,287 37,976 34,187 12,962 22,739 29,569 27,347 3.83%
-
Net Worth 126,124 119,010 113,470 106,250 87,771 406,154 77,263 8.50%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 126,124 119,010 113,470 106,250 87,771 406,154 77,263 8.50%
NOSH 160,096 159,425 159,772 159,991 159,671 794,666 159,569 0.05%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 16.16% 13.29% 17.71% 58.56% 26.48% 13.74% 20.52% -
ROE 5.24% 4.89% 6.48% 17.24% 7.02% 1.06% 8.63% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 25.55 27.47 26.00 19.55 19.37 4.31 21.56 2.86%
EPS 4.13 3.65 4.61 11.45 3.86 0.54 4.18 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7465 0.7102 0.6641 0.5497 0.5111 0.4842 8.44%
Adjusted Per Share Value based on latest NOSH - 159,991
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 21.09 22.58 21.42 16.13 15.95 17.68 17.74 2.92%
EPS 3.41 3.00 3.79 9.44 3.18 2.23 3.44 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6503 0.6136 0.5851 0.5478 0.4526 2.0942 0.3984 8.50%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.39 0.385 0.375 0.36 0.31 0.36 0.37 -
P/RPS 1.53 1.40 1.44 1.84 1.60 8.35 1.72 -1.93%
P/EPS 9.44 10.55 8.14 3.14 8.03 66.28 8.86 1.06%
EY 10.59 9.48 12.28 31.80 12.45 1.51 11.29 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.54 0.56 0.70 0.76 -6.73%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 26/01/16 23/01/15 20/01/14 17/01/13 18/01/12 17/01/11 22/01/10 -
Price 0.395 0.45 0.39 0.37 0.31 0.36 0.38 -
P/RPS 1.55 1.64 1.50 1.89 1.60 8.35 1.76 -2.09%
P/EPS 9.57 12.33 8.47 3.23 8.03 66.28 9.10 0.84%
EY 10.45 8.11 11.81 30.94 12.45 1.51 11.00 -0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.55 0.56 0.56 0.70 0.78 -7.14%

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