[PGLOBE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 50.12%
YoY- 610.91%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 52,920 46,670 46,570 47,588 44,708 46,068 45,674 10.32%
PBT 3,480 5,065 5,601 4,966 3,308 -2,951 -756 -
Tax 0 -96 0 0 0 0 0 -
NP 3,480 4,969 5,601 4,966 3,308 -2,951 -756 -
-
NP to SH 3,480 4,969 5,601 4,966 3,308 -2,951 -756 -
-
Tax Rate 0.00% 1.90% 0.00% 0.00% 0.00% - - -
Total Cost 49,440 41,701 40,969 42,622 41,400 49,019 46,430 4.28%
-
Net Worth 192,510 192,826 191,461 189,004 187,453 187,681 186,561 2.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 192,510 192,826 191,461 189,004 187,453 187,681 186,561 2.11%
NOSH 185,106 185,410 185,884 185,298 183,777 185,822 182,903 0.80%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.58% 10.65% 12.03% 10.44% 7.40% -6.41% -1.66% -
ROE 1.81% 2.58% 2.93% 2.63% 1.76% -1.57% -0.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.59 25.17 25.05 25.68 24.33 24.79 24.97 9.45%
EPS 1.88 2.68 3.01 2.68 1.80 -1.58 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.02 1.02 1.01 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 186,067
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.09 6.25 6.24 6.37 5.99 6.17 6.12 10.31%
EPS 0.47 0.67 0.75 0.67 0.44 -0.40 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2583 0.2564 0.2531 0.2511 0.2514 0.2499 2.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.20 1.26 1.16 1.12 1.10 1.17 -
P/RPS 6.16 4.77 5.03 4.52 4.60 4.44 4.69 19.95%
P/EPS 93.62 44.78 41.81 43.28 62.22 -69.27 -283.06 -
EY 1.07 2.23 2.39 2.31 1.61 -1.44 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.15 1.22 1.14 1.10 1.09 1.15 29.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 28/11/13 30/08/13 22/05/13 27/02/13 27/11/12 -
Price 1.89 1.40 1.28 1.20 1.25 1.10 1.10 -
P/RPS 6.61 5.56 5.11 4.67 5.14 4.44 4.40 31.20%
P/EPS 100.53 52.24 42.48 44.78 69.44 -69.27 -266.13 -
EY 0.99 1.91 2.35 2.23 1.44 -1.44 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.35 1.24 1.18 1.23 1.09 1.08 41.65%

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