[PGLOBE] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -37.85%
YoY- -69.51%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 53,652 68,149 53,536 53,352 52,456 52,920 46,670 9.76%
PBT 7,048 75,525 457 1,708 2,748 3,480 5,065 24.71%
Tax 416 -794 -216 0 0 0 -96 -
NP 7,464 74,731 241 1,708 2,748 3,480 4,969 31.25%
-
NP to SH 6,992 74,799 241 1,708 2,748 3,480 4,969 25.64%
-
Tax Rate -5.90% 1.05% 47.26% 0.00% 0.00% 0.00% 1.90% -
Total Cost 46,188 -6,582 53,295 51,644 49,708 49,440 41,701 7.07%
-
Net Worth 241,744 267,936 192,799 193,078 193,102 192,510 192,826 16.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 27,910 - - - - - -
Div Payout % - 37.31% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 241,744 267,936 192,799 193,078 193,102 192,510 192,826 16.31%
NOSH 185,957 186,069 185,384 185,652 185,675 185,106 185,410 0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.91% 109.66% 0.45% 3.20% 5.24% 6.58% 10.65% -
ROE 2.89% 27.92% 0.13% 0.88% 1.42% 1.81% 2.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.85 36.63 28.88 28.74 28.25 28.59 25.17 9.55%
EPS 3.76 40.20 0.13 0.92 1.48 1.88 2.68 25.40%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.44 1.04 1.04 1.04 1.04 1.04 16.08%
Adjusted Per Share Value based on latest NOSH - 177,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.19 9.13 7.17 7.15 7.03 7.09 6.25 9.81%
EPS 0.94 10.02 0.03 0.23 0.37 0.47 0.67 25.40%
DPS 0.00 3.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3238 0.3589 0.2582 0.2586 0.2586 0.2578 0.2583 16.30%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.40 1.85 1.76 1.76 1.20 -
P/RPS 5.16 0.00 0.00 0.00 0.00 6.16 4.77 5.39%
P/EPS 39.63 0.00 0.00 0.00 0.00 93.62 44.78 -7.84%
EY 2.52 0.00 0.00 0.00 0.00 1.07 2.23 8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 0.97 1.85 1.76 1.69 1.15 0.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 26/02/15 28/11/14 25/08/14 23/05/14 27/02/14 -
Price 1.45 1.50 1.56 1.50 2.16 1.89 1.40 -
P/RPS 5.03 0.00 0.00 0.00 0.00 6.61 5.56 -6.47%
P/EPS 38.56 0.00 0.00 0.00 0.00 100.53 52.24 -18.37%
EY 2.59 0.00 0.00 0.00 0.00 0.99 1.91 22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 1.08 1.50 2.16 1.82 1.35 -11.73%

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