[PGLOBE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 147.93%
YoY- -91.24%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,458 41,816 50,353 47,578 45,722 46,568 55,294 -17.48%
PBT -2,834 1,108 -19,983 782 -492 5,304 6,109 -
Tax -98 -800 -858 -336 -440 -600 -894 -77.12%
NP -2,932 308 -20,841 446 -932 4,704 5,215 -
-
NP to SH -2,932 308 -20,841 446 -932 4,704 5,215 -
-
Tax Rate - 72.20% - 42.97% - 11.31% 14.63% -
Total Cost 44,390 41,508 71,194 47,132 46,654 41,864 50,079 -7.73%
-
Net Worth 175,054 183,516 177,080 77,546 77,045 78,606 81,755 66.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 175,054 183,516 177,080 77,546 77,045 78,606 81,755 66.20%
NOSH 61,856 64,166 61,916 62,036 62,133 61,894 61,935 -0.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.07% 0.74% -41.39% 0.94% -2.04% 10.10% 9.43% -
ROE -1.67% 0.17% -11.77% 0.58% -1.21% 5.98% 6.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 67.02 65.17 81.32 76.69 73.59 75.24 89.28 -17.41%
EPS -4.74 0.48 -33.66 0.72 -1.50 7.60 8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.86 2.86 1.25 1.24 1.27 1.32 66.34%
Adjusted Per Share Value based on latest NOSH - 62,093
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.55 5.60 6.74 6.37 6.12 6.24 7.41 -17.54%
EPS -0.39 0.04 -2.79 0.06 -0.12 0.63 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.2458 0.2372 0.1039 0.1032 0.1053 0.1095 66.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.73 0.82 0.80 1.00 0.89 1.06 1.00 -
P/RPS 1.09 1.26 0.98 1.30 1.21 1.41 1.12 -1.79%
P/EPS -15.40 170.83 -2.38 138.89 -59.33 13.95 11.88 -
EY -6.49 0.59 -42.08 0.72 -1.69 7.17 8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.28 0.80 0.72 0.83 0.76 -51.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 07/03/05 29/11/04 26/08/04 28/05/04 27/02/04 -
Price 0.85 0.62 1.32 1.00 1.06 0.98 1.00 -
P/RPS 1.27 0.95 1.62 1.30 1.44 1.30 1.12 8.74%
P/EPS -17.93 129.17 -3.92 138.89 -70.67 12.89 11.88 -
EY -5.58 0.77 -25.50 0.72 -1.42 7.76 8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.46 0.80 0.85 0.77 0.76 -46.21%

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