[PGLOBE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.28%
YoY- 268.38%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,014 26,228 13,230 46,670 34,928 23,794 11,177 133.84%
PBT 1,281 1,374 870 5,065 4,201 2,483 827 33.83%
Tax 0 0 0 -96 0 0 0 -
NP 1,281 1,374 870 4,969 4,201 2,483 827 33.83%
-
NP to SH 1,281 1,374 870 4,969 4,201 2,483 827 33.83%
-
Tax Rate 0.00% 0.00% 0.00% 1.90% 0.00% 0.00% 0.00% -
Total Cost 38,733 24,854 12,360 41,701 30,727 21,311 10,350 140.84%
-
Net Worth 193,078 193,102 192,510 192,826 191,461 189,004 187,453 1.98%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 193,078 193,102 192,510 192,826 191,461 189,004 187,453 1.98%
NOSH 185,652 185,675 185,106 185,410 185,884 185,298 183,777 0.67%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.20% 5.24% 6.58% 10.65% 12.03% 10.44% 7.40% -
ROE 0.66% 0.71% 0.45% 2.58% 2.19% 1.31% 0.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.55 14.13 7.15 25.17 18.79 12.84 6.08 132.28%
EPS 0.69 0.74 0.47 2.68 2.26 1.34 0.45 32.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.04 1.04 1.03 1.02 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 187,317
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.37 3.52 1.78 6.27 4.69 3.20 1.50 133.83%
EPS 0.17 0.18 0.12 0.67 0.56 0.33 0.11 33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.2593 0.2585 0.259 0.2571 0.2538 0.2518 1.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.85 1.76 1.76 1.20 1.26 1.16 1.12 -
P/RPS 0.00 0.00 24.62 4.77 6.71 9.03 18.42 -
P/EPS 0.00 0.00 374.47 44.78 55.75 86.57 248.89 -
EY 0.00 0.00 0.27 2.23 1.79 1.16 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.76 1.69 1.15 1.22 1.14 1.10 41.37%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 23/05/14 27/02/14 28/11/13 30/08/13 22/05/13 -
Price 1.50 2.16 1.89 1.40 1.28 1.20 1.25 -
P/RPS 0.00 0.00 26.44 5.56 6.81 9.35 20.55 -
P/EPS 0.00 0.00 402.13 52.24 56.64 89.55 277.78 -
EY 0.00 0.00 0.25 1.91 1.77 1.12 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.16 1.82 1.35 1.24 1.18 1.23 14.13%

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