[PGLOBE] QoQ Cumulative 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- 200.24%
YoY- 610.91%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,230 46,670 34,928 23,794 11,177 46,068 34,256 -46.99%
PBT 870 5,065 4,201 2,483 827 -2,951 -567 -
Tax 0 -96 0 0 0 0 0 -
NP 870 4,969 4,201 2,483 827 -2,951 -567 -
-
NP to SH 870 4,969 4,201 2,483 827 -2,951 -567 -
-
Tax Rate 0.00% 1.90% 0.00% 0.00% 0.00% - - -
Total Cost 12,360 41,701 30,727 21,311 10,350 49,019 34,823 -49.90%
-
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 0.45% 2.58% 2.19% 1.31% 0.44% -1.57% -0.30% -
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 7.15 25.17 18.79 12.84 6.08 24.79 18.73 -47.40%
EPS 0.47 2.68 2.26 1.34 0.45 -1.58 -0.31 -
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 1.77 6.25 4.68 3.19 1.50 6.17 4.59 -47.05%
EPS 0.12 0.67 0.56 0.33 0.11 -0.40 -0.08 -
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 24.62 4.77 6.71 9.03 18.42 4.44 6.25 149.63%
P/EPS 374.47 44.78 55.75 86.57 248.89 -69.27 -377.42 -
EY 0.27 2.23 1.79 1.16 0.40 -1.44 -0.26 -
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 26.44 5.56 6.81 9.35 20.55 4.44 5.87 172.99%
P/EPS 402.13 52.24 56.64 89.55 277.78 -69.27 -354.84 -
EY 0.25 1.91 1.77 1.12 0.36 -1.44 -0.28 -
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