[PGLOBE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -91.3%
YoY- -121.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,621 34,489 33,860 37,300 40,496 44,583 44,895 -11.14%
PBT -30,503 -34,963 -35,597 -23,722 -13,393 -12,045 -13,109 75.86%
Tax 1,237 1,162 1,189 831 1,427 1,322 1,295 -3.01%
NP -29,266 -33,801 -34,408 -22,891 -11,966 -10,723 -11,814 83.38%
-
NP to SH -29,266 -33,801 -34,408 -22,891 -11,966 -10,723 -11,814 83.38%
-
Tax Rate - - - - - - - -
Total Cost 66,887 68,290 68,268 60,191 52,462 55,306 56,709 11.66%
-
Net Worth 193,982 119,619 121,968 138,737 149,786 154,922 157,369 15.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 193,982 119,619 121,968 138,737 149,786 154,922 157,369 15.00%
NOSH 186,521 61,979 61,913 61,936 61,895 61,968 61,956 108.91%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -77.79% -98.01% -101.62% -61.37% -29.55% -24.05% -26.31% -
ROE -15.09% -28.26% -28.21% -16.50% -7.99% -6.92% -7.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.17 55.65 54.69 60.22 65.43 71.94 72.46 -57.46%
EPS -15.69 -54.54 -55.57 -36.96 -19.33 -17.30 -19.07 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.93 1.97 2.24 2.42 2.50 2.54 -44.95%
Adjusted Per Share Value based on latest NOSH - 61,936
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.05 4.63 4.55 5.01 5.44 5.99 6.03 -11.18%
EPS -3.93 -4.54 -4.62 -3.07 -1.61 -1.44 -1.59 83.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.1607 0.1638 0.1863 0.2012 0.2081 0.2114 14.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.89 0.89 1.60 1.48 1.25 0.95 1.05 -
P/RPS 4.41 1.60 2.93 2.46 1.91 1.32 1.45 110.34%
P/EPS -5.67 -1.63 -2.88 -4.00 -6.47 -5.49 -5.51 1.93%
EY -17.63 -61.28 -34.73 -24.97 -15.47 -18.21 -18.16 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.46 0.81 0.66 0.52 0.38 0.41 64.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 25/02/10 26/11/09 27/08/09 13/05/09 25/02/09 -
Price 1.18 0.87 1.73 1.50 1.50 1.10 1.00 -
P/RPS 5.85 1.56 3.16 2.49 2.29 1.53 1.38 162.62%
P/EPS -7.52 -1.60 -3.11 -4.06 -7.76 -6.36 -5.24 27.31%
EY -13.30 -62.69 -32.12 -24.64 -12.89 -15.73 -19.07 -21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.45 0.88 0.67 0.62 0.44 0.39 103.63%

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