[PGLOBE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -114.86%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 65,000 63,994 60,801 55,275 53,667 54,331 53,130 14.43%
PBT 6,344 4,489 2,274 -1,624 -705 503 -65 -
Tax -2,079 -1,742 -810 178 32 -77 729 -
NP 4,265 2,747 1,464 -1,446 -673 426 664 246.72%
-
NP to SH 4,265 2,747 1,464 -1,446 -673 426 -260 -
-
Tax Rate 32.77% 38.81% 35.62% - - 15.31% - -
Total Cost 60,735 61,247 59,337 56,721 54,340 53,905 52,466 10.27%
-
Net Worth 78,437 77,911 94,128 93,984 92,784 90,928 93,116 -10.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 78,437 77,911 94,128 93,984 92,784 90,928 93,116 -10.83%
NOSH 61,761 61,834 61,926 63,076 62,692 61,025 61,666 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.56% 4.29% 2.41% -2.62% -1.25% 0.78% 1.25% -
ROE 5.44% 3.53% 1.56% -1.54% -0.73% 0.47% -0.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 105.24 103.49 98.18 87.63 85.60 89.03 86.16 14.30%
EPS 6.91 4.44 2.36 -2.29 -1.07 0.70 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.52 1.49 1.48 1.49 1.51 -10.92%
Adjusted Per Share Value based on latest NOSH - 63,076
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.73 8.59 8.17 7.42 7.21 7.30 7.14 14.38%
EPS 0.57 0.37 0.20 -0.19 -0.09 0.06 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1046 0.1264 0.1262 0.1246 0.1221 0.1251 -10.87%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 1.00 1.00 0.85 1.06 1.17 0.97 -
P/RPS 0.86 0.97 1.02 0.97 1.24 1.31 1.13 -16.68%
P/EPS 13.03 22.51 42.30 -37.08 -98.74 167.61 -230.06 -
EY 7.67 4.44 2.36 -2.70 -1.01 0.60 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.66 0.57 0.72 0.79 0.64 7.18%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 19/02/03 28/11/02 29/08/02 31/05/02 10/04/02 -
Price 1.00 1.00 1.02 1.02 1.06 1.09 1.16 -
P/RPS 0.95 0.97 1.04 1.16 1.24 1.22 1.35 -20.93%
P/EPS 14.48 22.51 43.15 -44.49 -98.74 156.15 -275.13 -
EY 6.91 4.44 2.32 -2.25 -1.01 0.64 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.67 0.68 0.72 0.73 0.77 1.72%

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