[PGLOBE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 57.93%
YoY- -44.66%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 68,149 53,536 40,014 26,228 13,230 46,670 34,928 56.20%
PBT 75,525 457 1,281 1,374 870 5,065 4,201 587.47%
Tax -794 -216 0 0 0 -96 0 -
NP 74,731 241 1,281 1,374 870 4,969 4,201 582.64%
-
NP to SH 74,799 241 1,281 1,374 870 4,969 4,201 583.05%
-
Tax Rate 1.05% 47.26% 0.00% 0.00% 0.00% 1.90% 0.00% -
Total Cost -6,582 53,295 38,733 24,854 12,360 41,701 30,727 -
-
Net Worth 267,936 192,799 193,078 193,102 192,510 192,826 191,461 25.13%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 27,910 - - - - - - -
Div Payout % 37.31% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 267,936 192,799 193,078 193,102 192,510 192,826 191,461 25.13%
NOSH 186,069 185,384 185,652 185,675 185,106 185,410 185,884 0.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 109.66% 0.45% 3.20% 5.24% 6.58% 10.65% 12.03% -
ROE 27.92% 0.13% 0.66% 0.71% 0.45% 2.58% 2.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.63 28.88 21.55 14.13 7.15 25.17 18.79 56.11%
EPS 40.20 0.13 0.69 0.74 0.47 2.68 2.26 582.61%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.04 1.04 1.04 1.04 1.04 1.03 25.05%
Adjusted Per Share Value based on latest NOSH - 188,518
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.13 7.17 5.36 3.51 1.77 6.25 4.68 56.19%
EPS 10.02 0.03 0.17 0.18 0.12 0.67 0.56 585.30%
DPS 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.2582 0.2586 0.2586 0.2578 0.2583 0.2564 25.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.40 1.85 1.76 1.76 1.20 1.26 -
P/RPS 0.00 0.00 0.00 0.00 24.62 4.77 6.71 -
P/EPS 0.00 0.00 0.00 0.00 374.47 44.78 55.75 -
EY 0.00 0.00 0.00 0.00 0.27 2.23 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 1.85 1.76 1.69 1.15 1.22 -8.95%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 25/08/14 23/05/14 27/02/14 28/11/13 -
Price 1.50 1.56 1.50 2.16 1.89 1.40 1.28 -
P/RPS 0.00 0.00 0.00 0.00 26.44 5.56 6.81 -
P/EPS 0.00 0.00 0.00 0.00 402.13 52.24 56.64 -
EY 0.00 0.00 0.00 0.00 0.25 1.91 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 1.50 2.16 1.82 1.35 1.24 -11.07%

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