[PGLOBE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 19.02%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 33,860 32,832 32,222 35,104 44,559 42,958 41,020 -11.97%
PBT -36,290 -25,306 -14,766 -9,676 -13,108 -11,157 -14,200 86.60%
Tax 461 485 54 108 1,293 1,104 -210 -
NP -35,829 -24,821 -14,712 -9,568 -11,815 -10,053 -14,410 83.22%
-
NP to SH -35,829 -24,821 -14,712 -9,568 -11,815 -10,053 -14,410 83.22%
-
Tax Rate - - - - - - - -
Total Cost 69,689 57,653 46,934 44,672 56,374 53,011 55,430 16.43%
-
Net Worth 121,363 138,722 149,844 154,922 157,285 160,333 160,936 -17.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 121,363 138,722 149,844 154,922 157,285 160,333 160,936 -17.10%
NOSH 61,919 61,929 61,919 61,968 61,923 61,904 61,898 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -105.82% -75.60% -45.66% -27.26% -26.52% -23.40% -35.13% -
ROE -29.52% -17.89% -9.82% -6.18% -7.51% -6.27% -8.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.68 53.02 52.04 56.65 71.96 69.39 66.27 -11.99%
EPS -57.86 -40.08 -23.76 -15.44 -19.08 -16.24 -23.28 83.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.24 2.42 2.50 2.54 2.59 2.60 -17.12%
Adjusted Per Share Value based on latest NOSH - 61,968
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.55 4.41 4.33 4.71 5.98 5.77 5.51 -11.95%
EPS -4.81 -3.33 -1.98 -1.29 -1.59 -1.35 -1.94 82.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1863 0.2012 0.2081 0.2112 0.2153 0.2161 -17.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.60 1.48 1.25 0.95 1.05 1.17 1.48 -
P/RPS 2.93 2.79 2.40 1.68 1.46 1.69 2.23 19.90%
P/EPS -2.77 -3.69 -5.26 -6.15 -5.50 -7.20 -6.36 -42.45%
EY -36.16 -27.08 -19.01 -16.25 -18.17 -13.88 -15.73 73.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.52 0.38 0.41 0.45 0.57 27.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 13/05/09 25/02/09 14/11/08 28/08/08 -
Price 1.73 1.50 1.50 1.10 1.00 1.05 1.30 -
P/RPS 3.16 2.83 2.88 1.94 1.39 1.51 1.96 37.37%
P/EPS -2.99 -3.74 -6.31 -7.12 -5.24 -6.47 -5.58 -33.95%
EY -33.45 -26.72 -15.84 -14.04 -19.08 -15.47 -17.91 51.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.62 0.44 0.39 0.41 0.50 45.62%

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