[PGLOBE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -81.19%
YoY- -95.15%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,952 13,413 68,149 53,536 40,014 26,228 13,230 56.63%
PBT 2,050 1,762 75,525 457 1,281 1,374 870 76.98%
Tax -474 104 -794 -216 0 0 0 -
NP 1,576 1,866 74,731 241 1,281 1,374 870 48.54%
-
NP to SH 1,956 1,748 74,799 241 1,281 1,374 870 71.53%
-
Tax Rate 23.12% -5.90% 1.05% 47.26% 0.00% 0.00% 0.00% -
Total Cost 24,376 11,547 -6,582 53,295 38,733 24,854 12,360 57.19%
-
Net Worth 242,171 241,744 267,936 192,799 193,078 193,102 192,510 16.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 27,910 - - - - -
Div Payout % - - 37.31% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 242,171 241,744 267,936 192,799 193,078 193,102 192,510 16.51%
NOSH 186,285 185,957 186,069 185,384 185,652 185,675 185,106 0.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.07% 13.91% 109.66% 0.45% 3.20% 5.24% 6.58% -
ROE 0.81% 0.72% 27.92% 0.13% 0.66% 0.71% 0.45% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.93 7.21 36.63 28.88 21.55 14.13 7.15 55.92%
EPS 1.05 0.94 40.20 0.13 0.69 0.74 0.47 70.81%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.30 1.44 1.04 1.04 1.04 1.04 16.02%
Adjusted Per Share Value based on latest NOSH - 185,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.49 1.80 9.15 7.19 5.37 3.52 1.78 56.58%
EPS 0.26 0.23 10.05 0.03 0.17 0.18 0.12 67.36%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
NAPS 0.3252 0.3247 0.3598 0.2589 0.2593 0.2593 0.2585 16.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.41 1.49 1.53 1.40 1.85 1.76 1.76 -
P/RPS 10.12 20.66 0.00 0.00 0.00 0.00 24.62 -44.68%
P/EPS 134.29 158.51 0.00 0.00 0.00 0.00 374.47 -49.49%
EY 0.74 0.63 0.00 0.00 0.00 0.00 0.27 95.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.06 0.97 1.85 1.76 1.69 -25.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 21/08/15 28/05/15 26/02/15 28/11/14 25/08/14 23/05/14 -
Price 1.45 1.45 1.50 1.56 1.50 2.16 1.89 -
P/RPS 10.41 20.10 0.00 0.00 0.00 0.00 26.44 -46.25%
P/EPS 138.10 154.26 0.00 0.00 0.00 0.00 402.13 -50.92%
EY 0.72 0.65 0.00 0.00 0.00 0.00 0.25 102.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.04 1.08 1.50 2.16 1.82 -27.62%

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