[PGF] YoY TTM Result on 31-May-2006 [#1]

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
TTM Result
Revenue	35,904	37,491	35,935	33,321	30,237	35,861	28,120	4.15%
YoY %	-4.23%	4.33%	7.84%	10.20%	-15.68%	27.53%	-	-
Horiz. %	127.68%	133.33%	127.79%	118.50%	107.53%	127.53%	100.00%	-
PBT	2,131	6,793	6,181	-97,048	488	2,220	-40,335	-
YoY %	-68.63%	9.90%	106.37%	-19,986.89%	-78.02%	105.50%	-	-
Horiz. %	-5.28%	-16.84%	-15.32%	240.60%	-1.21%	-5.50%	100.00%	-
Tax	-1,815	-2,138	5	30,596	1,389	1,504	-732	16.32%
YoY %	15.11%	-42,860.00%	-99.98%	2,102.74%	-7.65%	305.46%	-	-
Horiz. %	247.95%	292.08%	-0.68%	-4,179.78%	-189.75%	-205.46%	100.00%	-
NP	316	4,655	6,186	-66,452	1,877	3,724	-41,067	-
YoY %	-93.21%	-24.75%	109.31%	-3,640.33%	-49.60%	109.07%	-	-
Horiz. %	-0.77%	-11.34%	-15.06%	161.81%	-4.57%	-9.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	316	4,655	6,186	-66,452	1,877	3,724	-41,067	-
YoY %	-93.21%	-24.75%	109.31%	-3,640.33%	-49.60%	109.07%	-	-
Horiz. %	-0.77%	-11.34%	-15.06%	161.81%	-4.57%	-9.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	85.17%	31.47%	-0.08%	-	-284.63%	-67.75%	-	-
YoY %	170.64%	39,437.50%	0.00%	-	-320.12%	0.00%	-	-
Horiz. %	-125.71%	-46.45%	0.12%	-	420.12%	100.00%	-	-
Total Cost	35,588	32,836	29,749	99,773	28,360	32,137	69,187	-10.47%
YoY %	8.38%	10.38%	-70.18%	251.81%	-11.75%	-53.55%	-	-
Horiz. %	51.44%	47.46%	43.00%	144.21%	40.99%	46.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,633	74,052	69,638	63,596	135,253	130,815	139,697	-9.51%
YoY %	3.49%	6.34%	9.50%	-52.98%	3.39%	-6.36%	-	-
Horiz. %	54.86%	53.01%	49.85%	45.52%	96.82%	93.64%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	76,633	74,052	69,638	63,596	135,253	130,815	139,697	-9.51%
YoY %	3.49%	6.34%	9.50%	-52.98%	3.39%	-6.36%	-	-
Horiz. %	54.86%	53.01%	49.85%	45.52%	96.82%	93.64%	100.00%	-
NOSH	161,538	159,322	160,530	159,310	165,833	159,687	159,036	0.26%
YoY %	1.39%	-0.75%	0.77%	-3.93%	3.85%	0.41%	-	-
Horiz. %	101.57%	100.18%	100.94%	100.17%	104.27%	100.41%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	0.88%	12.42%	17.21%	-199.43%	6.21%	10.38%	-146.04%	-
YoY %	-92.91%	-27.83%	108.63%	-3,311.43%	-40.17%	107.11%	-	-
Horiz. %	-0.60%	-8.50%	-11.78%	136.56%	-4.25%	-7.11%	100.00%	-
ROE	0.41%	6.29%	8.88%	-104.49%	1.39%	2.85%	-29.40%	-
YoY %	-93.48%	-29.17%	108.50%	-7,617.27%	-51.23%	109.69%	-	-
Horiz. %	-1.39%	-21.39%	-30.20%	355.41%	-4.73%	-9.69%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	22.23	23.53	22.39	20.92	18.23	22.46	17.68	3.88%
YoY %	-5.52%	5.09%	7.03%	14.76%	-18.83%	27.04%	-	-
Horiz. %	125.74%	133.09%	126.64%	118.33%	103.11%	127.04%	100.00%	-
EPS	0.20	2.92	3.85	-41.71	1.13	2.33	-25.82	-
YoY %	-93.15%	-24.16%	109.23%	-3,791.15%	-51.50%	109.02%	-	-
Horiz. %	-0.77%	-11.31%	-14.91%	161.54%	-4.38%	-9.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4744	0.4648	0.4338	0.3992	0.8156	0.8192	0.8784	-9.74%
YoY %	2.07%	7.15%	8.67%	-51.05%	-0.44%	-6.74%	-	-
Horiz. %	54.01%	52.91%	49.39%	45.45%	92.85%	93.26%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 159,310
RPS	18.51	19.33	18.53	17.18	15.59	18.49	14.50	4.14%
YoY %	-4.24%	4.32%	7.86%	10.20%	-15.68%	27.52%	-	-
Horiz. %	127.66%	133.31%	127.79%	118.48%	107.52%	127.52%	100.00%	-
EPS	0.16	2.40	3.19	-34.26	0.97	1.92	-21.17	-
YoY %	-93.33%	-24.76%	109.31%	-3,631.96%	-49.48%	109.07%	-	-
Horiz. %	-0.76%	-11.34%	-15.07%	161.83%	-4.58%	-9.07%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3951	0.3818	0.359	0.3279	0.6974	0.6745	0.7203	-9.51%
YoY %	3.48%	6.35%	9.48%	-52.98%	3.40%	-6.36%	-	-
Horiz. %	54.85%	53.01%	49.84%	45.52%	96.82%	93.64%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	-
Price	0.37	0.37	0.17	0.14	0.19	0.34	0.19	-
P/RPS	1.66	1.57	0.76	0.67	1.04	1.51	1.07	7.58%
YoY %	5.73%	106.58%	13.43%	-35.58%	-31.13%	41.12%	-	-
Horiz. %	155.14%	146.73%	71.03%	62.62%	97.20%	141.12%	100.00%	-
P/EPS	189.14	12.66	4.41	-0.34	16.79	14.58	-0.74	-
YoY %	1,394.00%	187.07%	1,397.06%	-102.03%	15.16%	2,070.27%	-	-
Horiz. %	-25,559.46%	-1,710.81%	-595.95%	45.95%	-2,268.92%	-1,970.27%	100.00%	-
EY	0.53	7.90	22.67	-297.94	5.96	6.86	-135.91	-
YoY %	-93.29%	-65.15%	107.61%	-5,098.99%	-13.12%	105.05%	-	-
Horiz. %	-0.39%	-5.81%	-16.68%	219.22%	-4.39%	-5.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.80	0.39	0.35	0.23	0.42	0.22	23.46%
YoY %	-2.50%	105.13%	11.43%	52.17%	-45.24%	90.91%	-	-
Horiz. %	354.55%	363.64%	177.27%	159.09%	104.55%	190.91%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	30/06/09	21/07/08	16/07/07	17/07/06	29/07/05	28/07/04	22/07/03	-
Price	0.38	0.39	0.23	0.19	0.12	0.34	0.45	-
P/RPS	1.71	1.66	1.03	0.91	0.66	1.51	2.55	-6.43%
YoY %	3.01%	61.17%	13.19%	37.88%	-56.29%	-40.78%	-	-
Horiz. %	67.06%	65.10%	40.39%	35.69%	25.88%	59.22%	100.00%	-
P/EPS	194.26	13.35	5.97	-0.46	10.60	14.58	-1.74	-
YoY %	1,355.13%	123.62%	1,397.83%	-104.34%	-27.30%	937.93%	-	-
Horiz. %	-11,164.37%	-767.24%	-343.10%	26.44%	-609.20%	-837.93%	100.00%	-
EY	0.51	7.49	16.75	-219.54	9.43	6.86	-57.38	-
YoY %	-93.19%	-55.28%	107.63%	-2,428.10%	37.46%	111.96%	-	-
Horiz. %	-0.89%	-13.05%	-29.19%	382.61%	-16.43%	-11.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.84	0.53	0.48	0.15	0.42	0.51	7.78%
YoY %	-4.76%	58.49%	10.42%	220.00%	-64.29%	-17.65%	-	-
Horiz. %	156.86%	164.71%	103.92%	94.12%	29.41%	82.35%	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