[PGF] YoY TTM Result on 31-Aug-2003 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 87.29%
YoY- 86.75%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 33,944 30,219 36,289 28,931 22,274 23,521 24,895 5.30%
PBT -96,934 692 2,236 -4,782 -38,294 -2,221 -7,698 52.49%
Tax 30,336 1,498 1,171 -439 -1,105 2,267 7,698 25.66%
NP -66,598 2,190 3,407 -5,221 -39,399 46 0 -
-
NP to SH -66,598 2,190 3,407 -5,221 -39,399 -2,451 -8,404 41.17%
-
Tax Rate - -216.47% -52.37% - - - - -
Total Cost 100,542 28,029 32,882 34,152 61,673 23,475 24,895 26.18%
-
Net Worth 65,452 133,534 124,973 138,647 145,791 164,342 123,431 -10.02%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 65,452 133,534 124,973 138,647 145,791 164,342 123,431 -10.02%
NOSH 162,857 162,608 152,500 157,500 159,981 153,333 80,000 12.57%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -196.20% 7.25% 9.39% -18.05% -176.88% 0.20% 0.00% -
ROE -101.75% 1.64% 2.73% -3.77% -27.02% -1.49% -6.81% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 20.84 18.58 23.80 18.37 13.92 15.34 31.12 -6.46%
EPS -40.89 1.35 2.23 -3.31 -24.63 -1.60 -10.51 25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.8212 0.8195 0.8803 0.9113 1.0718 1.5429 -20.07%
Adjusted Per Share Value based on latest NOSH - 157,500
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 17.50 15.58 18.71 14.92 11.48 12.13 12.84 5.29%
EPS -34.34 1.13 1.76 -2.69 -20.31 -1.26 -4.33 41.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.6885 0.6444 0.7149 0.7517 0.8473 0.6364 -10.02%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.17 0.14 0.34 0.40 0.26 0.56 1.08 -
P/RPS 0.82 0.75 1.43 2.18 1.87 3.65 3.47 -21.36%
P/EPS -0.42 10.40 15.22 -12.07 -1.06 -35.03 -10.28 -41.29%
EY -240.55 9.62 6.57 -8.29 -94.72 -2.85 -9.73 70.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.17 0.41 0.45 0.29 0.52 0.70 -8.15%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 24/10/05 25/10/04 28/10/03 30/10/02 30/10/01 30/10/00 -
Price 0.19 0.14 0.34 0.34 0.22 0.40 0.62 -
P/RPS 0.91 0.75 1.43 1.85 1.58 2.61 1.99 -12.22%
P/EPS -0.46 10.40 15.22 -10.26 -0.89 -25.02 -5.90 -34.62%
EY -215.23 9.62 6.57 -9.75 -111.94 -4.00 -16.94 52.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.17 0.41 0.39 0.24 0.37 0.40 2.72%

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