[PGLOBE] QoQ TTM 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- -22.88%
YoY- 17472.73%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 54,920 53,537 51,757 49,105 48,723 46,670 46,740 11.36%
PBT 74,664 466 2,154 3,962 5,109 5,066 1,822 1091.30%
Tax -794 -216 -96 -96 -96 -96 0 -
NP 73,870 250 2,058 3,866 5,013 4,970 1,822 1082.84%
-
NP to SH 73,938 250 2,058 3,866 5,013 4,970 1,822 1083.56%
-
Tax Rate 1.06% 46.35% 4.46% 2.42% 1.88% 1.89% 0.00% -
Total Cost -18,950 53,287 49,699 45,239 43,710 41,700 44,918 -
-
Net Worth 267,939 193,142 185,119 196,059 192,510 194,809 190,383 25.61%
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 % 37.75% - - - - - - -
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 267,939 193,142 185,119 196,059 192,510 194,809 190,383 25.61%
NOSH 186,069 185,714 177,999 188,518 185,106 187,317 184,838 0.44%
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 134.50% 0.47% 3.98% 7.87% 10.29% 10.65% 3.90% -
ROE 27.59% 0.13% 1.11% 1.97% 2.60% 2.55% 0.96% -
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 29.52 28.83 29.08 26.05 26.32 24.91 25.29 10.87%
EPS 39.74 0.13 1.16 2.05 2.71 2.65 0.99 1075.00%
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 7.38 7.19 6.95 6.59 6.54 6.27 6.28 11.37%
EPS 9.93 0.03 0.28 0.52 0.67 0.67 0.24 1098.97%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.2594 0.2486 0.2633 0.2585 0.2616 0.2557 25.59%
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 5.18 4.86 6.36 6.76 6.69 4.82 4.98 2.66%
P/EPS 3.85 1,040.00 160.01 85.82 64.99 45.23 127.82 -90.33%
EY 25.97 0.10 0.62 1.17 1.54 2.21 0.78 937.16%
DY 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.35 1.78 1.69 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 5.08 5.41 5.16 8.29 7.18 5.62 5.06 0.26%
P/EPS 3.77 1,158.86 129.74 105.33 69.79 52.77 129.85 -90.57%
EY 26.49 0.09 0.77 0.95 1.43 1.90 0.77 960.06%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.50 1.44 2.08 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