[PGLOBE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -15.52%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 14,669 12,823 11,219 11,642 10,763 13,157 15,358 -3.00%
PBT -20,570 833 -1,572 1,326 600 1,919 1,613 -
Tax -606 -32 -70 -150 792 -333 -421 27.34%
NP -21,176 801 -1,642 1,176 1,392 1,586 1,192 -
-
NP to SH -21,176 801 -1,642 1,176 1,392 1,586 1,192 -
-
Tax Rate - 3.84% - 11.31% -132.00% 17.35% 26.10% -
Total Cost 35,845 12,022 12,861 10,466 9,371 11,571 14,166 85.16%
-
Net Worth 177,085 77,616 76,833 78,606 81,664 80,539 78,437 71.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 177,085 77,616 76,833 78,606 81,664 80,539 78,437 71.67%
NOSH 61,918 62,093 61,962 61,894 61,866 61,953 61,761 0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -144.36% 6.25% -14.64% 10.10% 12.93% 12.05% 7.76% -
ROE -11.96% 1.03% -2.14% 1.50% 1.70% 1.97% 1.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.69 20.65 18.11 18.81 17.40 21.24 24.87 -3.17%
EPS -34.20 1.29 -2.65 1.90 2.25 2.56 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 1.25 1.24 1.27 1.32 1.30 1.27 71.38%
Adjusted Per Share Value based on latest NOSH - 61,894
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.96 1.72 1.50 1.56 1.44 1.76 2.06 -3.24%
EPS -2.84 0.11 -0.22 0.16 0.19 0.21 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2372 0.104 0.1029 0.1053 0.1094 0.1079 0.1051 71.63%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 1.00 0.89 1.06 1.00 0.87 0.90 -
P/RPS 3.38 4.84 4.92 5.64 5.75 4.10 3.62 -4.45%
P/EPS -2.34 77.52 -33.58 55.79 44.44 33.98 46.63 -
EY -42.75 1.29 -2.98 1.79 2.25 2.94 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.80 0.72 0.83 0.76 0.67 0.71 -46.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 07/03/05 29/11/04 26/08/04 28/05/04 27/02/04 18/11/03 28/08/03 -
Price 1.32 1.00 1.06 0.98 1.00 0.96 1.00 -
P/RPS 5.57 4.84 5.85 5.21 5.75 4.52 4.02 24.16%
P/EPS -3.86 77.52 -40.00 51.58 44.44 37.50 51.81 -
EY -25.91 1.29 -2.50 1.94 2.25 2.67 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.80 0.85 0.77 0.76 0.74 0.79 -30.15%

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