[PGF] QoQ Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 30,138 28,486 24,976 17,751 22,484 25,900 16,800 47.48% QoQ % 5.80% 14.05% 40.70% -21.05% -13.19% 54.17% - Horiz. % 179.39% 169.56% 148.67% 105.66% 133.83% 154.17% 100.00%
PBT 4,563 6,001 11,522 2,279 4,825 5,833 1,568 103.43% QoQ % -23.96% -47.92% 405.57% -52.77% -17.28% 272.00% - Horiz. % 291.01% 382.72% 734.82% 145.34% 307.72% 372.00% 100.00%
Tax -1,622 -2,056 -6,243 -246 -697 -830 -555 104.01% QoQ % 21.11% 67.07% -2,437.80% 64.71% 16.02% -49.55% - Horiz. % 292.25% 370.45% 1,124.86% 44.32% 125.59% 149.55% 100.00%
NP 2,941 3,945 5,279 2,033 4,128 5,003 1,013 103.12% QoQ % -25.45% -25.27% 159.67% -50.75% -17.49% 393.88% - Horiz. % 290.33% 389.44% 521.13% 200.69% 407.50% 493.88% 100.00%
NP to SH 2,941 3,945 5,279 2,033 4,128 5,003 1,013 103.12% QoQ % -25.45% -25.27% 159.67% -50.75% -17.49% 393.88% - Horiz. % 290.33% 389.44% 521.13% 200.69% 407.50% 493.88% 100.00%
Tax Rate 35.55 % 34.26 % 54.18 % 10.79 % 14.45 % 14.23 % 35.40 % 0.28% QoQ % 3.77% -36.77% 402.13% -25.33% 1.55% -59.80% - Horiz. % 100.42% 96.78% 153.05% 30.48% 40.82% 40.20% 100.00%
Total Cost 27,197 24,541 19,697 15,718 18,356 20,897 15,787 43.57% QoQ % 10.82% 24.59% 25.31% -14.37% -12.16% 32.37% - Horiz. % 172.27% 155.45% 124.77% 99.56% 116.27% 132.37% 100.00%
Net Worth 207,709 206,398 202,382 196,349 194,876 189,794 177,060 11.20% QoQ % 0.64% 1.98% 3.07% 0.76% 2.68% 7.19% - Horiz. % 117.31% 116.57% 114.30% 110.89% 110.06% 107.19% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 207,709 206,398 202,382 196,349 194,876 189,794 177,060 11.20% QoQ % 0.64% 1.98% 3.07% 0.76% 2.68% 7.19% - Horiz. % 117.31% 116.57% 114.30% 110.89% 110.06% 107.19% 100.00%
NOSH 163,486 163,380 163,277 162,285 160,974 159,840 159,974 1.45% QoQ % 0.06% 0.06% 0.61% 0.81% 0.71% -0.08% - Horiz. % 102.20% 102.13% 102.06% 101.44% 100.63% 99.92% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 9.76 % 13.85 % 21.14 % 11.45 % 18.36 % 19.32 % 6.03 % 37.73% QoQ % -29.53% -34.48% 84.63% -37.64% -4.97% 220.40% - Horiz. % 161.86% 229.68% 350.58% 189.88% 304.48% 320.40% 100.00%
ROE 1.42 % 1.91 % 2.61 % 1.04 % 2.12 % 2.64 % 0.57 % 83.47% QoQ % -25.65% -26.82% 150.96% -50.94% -19.70% 363.16% - Horiz. % 249.12% 335.09% 457.89% 182.46% 371.93% 463.16% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 18.43 17.44 15.30 10.94 13.97 16.20 10.50 45.36% QoQ % 5.68% 13.99% 39.85% -21.69% -13.77% 54.29% - Horiz. % 175.52% 166.10% 145.71% 104.19% 133.05% 154.29% 100.00%
EPS 1.80 2.41 3.23 1.25 2.56 3.13 0.63 100.97% QoQ % -25.31% -25.39% 158.40% -51.17% -18.21% 396.83% - Horiz. % 285.71% 382.54% 512.70% 198.41% 406.35% 496.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2705 1.2633 1.2395 1.2099 1.2106 1.1874 1.1068 9.60% QoQ % 0.57% 1.92% 2.45% -0.06% 1.95% 7.28% - Horiz. % 114.79% 114.14% 111.99% 109.32% 109.38% 107.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,227 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 18.35 17.35 15.21 10.81 13.69 15.77 10.23 47.47% QoQ % 5.76% 14.07% 40.70% -21.04% -13.19% 54.15% - Horiz. % 179.37% 169.60% 148.68% 105.67% 133.82% 154.15% 100.00%
EPS 1.79 2.40 3.21 1.24 2.51 3.05 0.62 102.37% QoQ % -25.42% -25.23% 158.87% -50.60% -17.70% 391.94% - Horiz. % 288.71% 387.10% 517.74% 200.00% 404.84% 491.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2648 1.2568 1.2323 1.1956 1.1866 1.1557 1.0781 11.20% QoQ % 0.64% 1.99% 3.07% 0.76% 2.67% 7.20% - Horiz. % 117.32% 116.58% 114.30% 110.90% 110.06% 107.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 1.2600 1.3300 1.3800 1.0700 1.0500 0.9900 0.8050 -
P/RPS 6.83 7.63 9.02 9.78 7.52 6.11 7.67 -7.42% QoQ % -10.48% -15.41% -7.77% 30.05% 23.08% -20.34% - Horiz. % 89.05% 99.48% 117.60% 127.51% 98.04% 79.66% 100.00%
P/EPS 70.04 55.08 42.68 85.41 40.95 31.63 127.13 -32.72% QoQ % 27.16% 29.05% -50.03% 108.57% 29.47% -75.12% - Horiz. % 55.09% 43.33% 33.57% 67.18% 32.21% 24.88% 100.00%
EY 1.43 1.82 2.34 1.17 2.44 3.16 0.79 48.37% QoQ % -21.43% -22.22% 100.00% -52.05% -22.78% 300.00% - Horiz. % 181.01% 230.38% 296.20% 148.10% 308.86% 400.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.99 1.05 1.11 0.88 0.87 0.83 0.73 22.45% QoQ % -5.71% -5.41% 26.14% 1.15% 4.82% 13.70% - Horiz. % 135.62% 143.84% 152.05% 120.55% 119.18% 113.70% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/10/23 31/07/23 28/04/23 30/01/23 19/10/22 29/07/22 25/04/22 -
Price 1.2000 1.3200 1.4700 1.4300 1.2800 1.1500 0.8000 -
P/RPS 6.51 7.57 9.61 13.07 9.16 7.10 7.62 -9.94% QoQ % -14.00% -21.23% -26.47% 42.69% 29.01% -6.82% - Horiz. % 85.43% 99.34% 126.12% 171.52% 120.21% 93.18% 100.00%
P/EPS 66.71 54.67 45.47 114.15 49.91 36.74 126.34 -34.60% QoQ % 22.02% 20.23% -60.17% 128.71% 35.85% -70.92% - Horiz. % 52.80% 43.27% 35.99% 90.35% 39.50% 29.08% 100.00%
EY 1.50 1.83 2.20 0.88 2.00 2.72 0.79 53.16% QoQ % -18.03% -16.82% 150.00% -56.00% -26.47% 244.30% - Horiz. % 189.87% 231.65% 278.48% 111.39% 253.16% 344.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 1.04 1.19 1.18 1.06 0.97 0.72 19.39% QoQ % -9.62% -12.61% 0.85% 11.32% 9.28% 34.72% - Horiz. % 130.56% 144.44% 165.28% 163.89% 147.22% 134.72% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment