[PGLOBE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -31.25%
YoY- -69.63%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 48,220 49,165 50,353 46,447 46,781 50,920 55,294 -8.72%
PBT -21,154 -21,032 -19,983 1,187 2,273 5,458 6,109 -
Tax -687 -908 -858 540 239 -112 -894 -16.11%
NP -21,841 -21,940 -20,841 1,727 2,512 5,346 5,215 -
-
NP to SH -21,841 -21,940 -20,841 1,727 2,512 5,346 5,215 -
-
Tax Rate - - - -45.49% -10.51% 2.05% 14.63% -
Total Cost 70,061 71,105 71,194 44,720 44,269 45,574 50,079 25.11%
-
Net Worth 175,369 183,516 177,085 77,616 76,833 78,606 81,664 66.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 175,369 183,516 177,085 77,616 76,833 78,606 81,664 66.52%
NOSH 61,967 64,166 61,918 62,093 61,962 61,894 61,866 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -45.29% -44.63% -41.39% 3.72% 5.37% 10.50% 9.43% -
ROE -12.45% -11.96% -11.77% 2.23% 3.27% 6.80% 6.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.81 76.62 81.32 74.80 75.50 82.27 89.38 -8.83%
EPS -35.25 -34.19 -33.66 2.78 4.05 8.64 8.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.86 2.86 1.25 1.24 1.27 1.32 66.34%
Adjusted Per Share Value based on latest NOSH - 62,093
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.48 6.60 6.76 6.24 6.28 6.84 7.43 -8.72%
EPS -2.93 -2.95 -2.80 0.23 0.34 0.72 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2465 0.2378 0.1042 0.1032 0.1056 0.1097 66.49%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.73 0.82 0.80 1.00 0.89 1.06 1.00 -
P/RPS 0.94 1.07 0.98 1.34 1.18 1.29 1.12 -11.03%
P/EPS -2.07 -2.40 -2.38 35.95 21.95 12.27 11.86 -
EY -48.28 -41.70 -42.07 2.78 4.56 8.15 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.28 0.80 0.72 0.83 0.76 -51.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 31/05/05 07/03/05 29/11/04 26/08/04 28/05/04 27/02/04 -
Price 0.85 0.62 1.32 1.00 1.06 0.98 1.00 -
P/RPS 1.09 0.81 1.62 1.34 1.40 1.19 1.12 -1.79%
P/EPS -2.41 -1.81 -3.92 35.95 26.15 11.35 11.86 -
EY -41.47 -55.15 -25.50 2.78 3.82 8.81 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.46 0.80 0.85 0.77 0.76 -46.21%

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