[PGF] YoY Quarter Result on 2022-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 28,486 25,900 17,060 11,694 14,951 17,019 11,702 15.98% YoY % 9.98% 51.82% 45.89% -21.78% -12.15% 45.44% - Horiz. % 243.43% 221.33% 145.79% 99.93% 127.76% 145.44% 100.00%
PBT 6,001 5,833 2,340 253 261 1,507 -1,372 - YoY % 2.88% 149.27% 824.90% -3.07% -82.68% 209.84% - Horiz. % -437.39% -425.15% -170.55% -18.44% -19.02% -109.84% 100.00%
Tax -2,056 -830 -340 0 0 -37 -15 126.98% YoY % -147.71% -144.12% 0.00% 0.00% 0.00% -146.67% - Horiz. % 13,706.67% 5,533.33% 2,266.67% -0.00% -0.00% 246.67% 100.00%
NP 3,945 5,003 2,000 253 261 1,470 -1,387 - YoY % -21.15% 150.15% 690.51% -3.07% -82.24% 205.98% - Horiz. % -284.43% -360.71% -144.20% -18.24% -18.82% -105.98% 100.00%
NP to SH 3,945 5,003 2,000 253 261 1,470 -1,387 - YoY % -21.15% 150.15% 690.51% -3.07% -82.24% 205.98% - Horiz. % -284.43% -360.71% -144.20% -18.24% -18.82% -105.98% 100.00%
Tax Rate 34.26 % 14.23 % 14.53 % - % - % 2.46 % - % - YoY % 140.76% -2.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,392.68% 578.46% 590.65% 0.00% 0.00% 100.00% -
Total Cost 24,541 20,897 15,060 11,441 14,690 15,549 13,089 11.04% YoY % 17.44% 38.76% 31.63% -22.12% -5.52% 18.79% - Horiz. % 187.49% 159.65% 115.06% 87.41% 112.23% 118.79% 100.00%
Net Worth 206,398 189,794 177,012 168,597 165,526 162,630 157,959 4.56% YoY % 8.75% 7.22% 4.99% 1.86% 1.78% 2.96% - Horiz. % 130.67% 120.15% 112.06% 106.73% 104.79% 102.96% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 206,398 189,794 177,012 168,597 165,526 162,630 157,959 4.56% YoY % 8.75% 7.22% 4.99% 1.86% 1.78% 2.96% - Horiz. % 130.67% 120.15% 112.06% 106.73% 104.79% 102.96% 100.00%
NOSH 163,380 159,840 159,974 159,974 159,974 159,974 159,974 0.35% YoY % 2.21% -0.08% 0.00% 0.00% 0.00% 0.00% - Horiz. % 102.13% 99.92% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 13.85 % 19.32 % 11.72 % 2.16 % 1.75 % 8.64 % -11.85 % - YoY % -28.31% 64.85% 442.59% 23.43% -79.75% 172.91% - Horiz. % -116.88% -163.04% -98.90% -18.23% -14.77% -72.91% 100.00%
ROE 1.91 % 2.64 % 1.13 % 0.15 % 0.16 % 0.90 % -0.88 % - YoY % -27.65% 133.63% 653.33% -6.25% -82.22% 202.27% - Horiz. % -217.05% -300.00% -128.41% -17.05% -18.18% -102.27% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 17.44 16.20 10.66 7.31 9.35 10.64 7.31 15.59% YoY % 7.65% 51.97% 45.83% -21.82% -12.12% 45.55% - Horiz. % 238.58% 221.61% 145.83% 100.00% 127.91% 145.55% 100.00%
EPS 2.41 3.13 1.25 0.16 0.16 0.92 -0.87 - YoY % -23.00% 150.40% 681.25% 0.00% -82.61% 205.75% - Horiz. % -277.01% -359.77% -143.68% -18.39% -18.39% -105.75% 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 1.2633 1.1874 1.1065 1.0539 1.0347 1.0166 0.9874 4.19% YoY % 6.39% 7.31% 4.99% 1.86% 1.78% 2.96% - Horiz. % 127.94% 120.26% 112.06% 106.73% 104.79% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,259 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 17.34 15.77 10.39 7.12 9.10 10.36 7.12 15.98% YoY % 9.96% 51.78% 45.93% -21.76% -12.16% 45.51% - Horiz. % 243.54% 221.49% 145.93% 100.00% 127.81% 145.51% 100.00%
EPS 2.40 3.05 1.22 0.15 0.16 0.89 -0.84 - YoY % -21.31% 150.00% 713.33% -6.25% -82.02% 205.95% - Horiz. % -285.71% -363.10% -145.24% -17.86% -19.05% -105.95% 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 1.2565 1.1555 1.0776 1.0264 1.0077 0.9901 0.9616 4.56% YoY % 8.74% 7.23% 4.99% 1.86% 1.78% 2.96% - Horiz. % 130.67% 120.16% 112.06% 106.74% 104.79% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.3300 0.9900 0.6900 0.4650 0.4150 0.4500 0.6400 -
P/RPS 7.63 6.11 6.47 6.36 4.44 4.23 8.75 -2.26% YoY % 24.88% -5.56% 1.73% 43.24% 4.96% -51.66% - Horiz. % 87.20% 69.83% 73.94% 72.69% 50.74% 48.34% 100.00%
P/EPS 55.08 31.63 55.19 294.03 254.37 48.97 -73.82 - YoY % 74.14% -42.69% -81.23% 15.59% 419.44% 166.34% - Horiz. % -74.61% -42.85% -74.76% -398.31% -344.58% -66.34% 100.00%
EY 1.82 3.16 1.81 0.34 0.39 2.04 -1.35 - YoY % -42.41% 74.59% 432.35% -12.82% -80.88% 251.11% - Horiz. % -134.81% -234.07% -134.07% -25.19% -28.89% -151.11% 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 1.05 0.83 0.62 0.44 0.40 0.44 0.65 8.32% YoY % 26.51% 33.87% 40.91% 10.00% -9.09% -32.31% - Horiz. % 161.54% 127.69% 95.38% 67.69% 61.54% 67.69% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/07/23 29/07/22 15/07/21 20/07/20 29/07/19 27/07/18 28/07/17 -
Price 1.3200 1.1500 0.7700 0.3900 0.3950 0.4200 0.6200 -
P/RPS 7.57 7.10 7.22 5.34 4.23 3.95 8.48 -1.87% YoY % 6.62% -1.66% 35.21% 26.24% 7.09% -53.42% - Horiz. % 89.27% 83.73% 85.14% 62.97% 49.88% 46.58% 100.00%
P/EPS 54.67 36.74 61.59 246.60 242.11 45.71 -71.51 - YoY % 48.80% -40.35% -75.02% 1.85% 429.67% 163.92% - Horiz. % -76.45% -51.38% -86.13% -344.85% -338.57% -63.92% 100.00%
EY 1.83 2.72 1.62 0.41 0.41 2.19 -1.40 - YoY % -32.72% 67.90% 295.12% 0.00% -81.28% 256.43% - Horiz. % -130.71% -194.29% -115.71% -29.29% -29.29% -156.43% 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 1.04 0.97 0.70 0.37 0.38 0.41 0.63 8.71% YoY % 7.22% 38.57% 89.19% -2.63% -7.32% -34.92% - Horiz. % 165.08% 153.97% 111.11% 58.73% 60.32% 65.08% 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
PGF QR Q1 (FYE28Feb2023).pdf 
