[PGF] YoY TTM Result on 30-Nov-2013 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -69.52%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 47,692 40,898 43,795 41,545 31,276 30,931 34,280 5.65%
PBT 1,800 7,298 6,241 2,776 24,894 8,293 4,833 -15.16%
Tax -638 -687 -422 4,582 -6,580 -101 -122 31.71%
NP 1,162 6,611 5,819 7,358 18,314 8,192 4,711 -20.79%
-
NP to SH 1,162 6,611 5,819 7,358 18,314 6,162 4,316 -19.62%
-
Tax Rate 35.44% 9.41% 6.76% -165.06% 26.43% 1.22% 2.52% -
Total Cost 46,530 34,287 37,976 34,187 12,962 22,739 29,569 7.84%
-
Net Worth 127,196 126,124 119,010 113,470 106,250 87,771 406,154 -17.57%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 127,196 126,124 119,010 113,470 106,250 87,771 406,154 -17.57%
NOSH 159,975 160,096 159,425 159,772 159,991 159,671 794,666 -23.42%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.44% 16.16% 13.29% 17.71% 58.56% 26.48% 13.74% -
ROE 0.91% 5.24% 4.89% 6.48% 17.24% 7.02% 1.06% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 29.81 25.55 27.47 26.00 19.55 19.37 4.31 37.99%
EPS 0.73 4.13 3.65 4.61 11.45 3.86 0.54 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7951 0.7878 0.7465 0.7102 0.6641 0.5497 0.5111 7.63%
Adjusted Per Share Value based on latest NOSH - 159,772
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 24.59 21.09 22.58 21.42 16.13 15.95 17.68 5.64%
EPS 0.60 3.41 3.00 3.79 9.44 3.18 2.23 -19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6558 0.6503 0.6136 0.5851 0.5478 0.4526 2.0942 -17.57%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.31 0.39 0.385 0.375 0.36 0.31 0.36 -
P/RPS 1.04 1.53 1.40 1.44 1.84 1.60 8.35 -29.30%
P/EPS 42.68 9.44 10.55 8.14 3.14 8.03 66.28 -7.06%
EY 2.34 10.59 9.48 12.28 31.80 12.45 1.51 7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.52 0.53 0.54 0.56 0.70 -9.28%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 17/01/17 26/01/16 23/01/15 20/01/14 17/01/13 18/01/12 17/01/11 -
Price 0.30 0.395 0.45 0.39 0.37 0.31 0.36 -
P/RPS 1.01 1.55 1.64 1.50 1.89 1.60 8.35 -29.65%
P/EPS 41.30 9.57 12.33 8.47 3.23 8.03 66.28 -7.57%
EY 2.42 10.45 8.11 11.81 30.94 12.45 1.51 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.60 0.55 0.56 0.56 0.70 -9.67%

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