[PGLOBE] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -46.77%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,334 54,920 53,537 51,757 49,105 48,723 46,670 12.05%
PBT 75,917 74,664 466 2,154 3,962 5,109 5,066 510.85%
Tax -690 -794 -216 -96 -96 -96 -96 273.78%
NP 75,227 73,870 250 2,058 3,866 5,013 4,970 514.94%
-
NP to SH 75,177 73,938 250 2,058 3,866 5,013 4,970 514.67%
-
Tax Rate 0.91% 1.06% 46.35% 4.46% 2.42% 1.88% 1.89% -
Total Cost -19,893 -18,950 53,287 49,699 45,239 43,710 41,700 -
-
Net Worth 241,744 267,939 193,142 185,119 196,059 192,510 194,809 15.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 27,910 27,910 - - - - - -
Div Payout % 37.13% 37.75% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 241,744 267,939 193,142 185,119 196,059 192,510 194,809 15.52%
NOSH 185,957 186,069 185,714 177,999 188,518 185,106 187,317 -0.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 135.95% 134.50% 0.47% 3.98% 7.87% 10.29% 10.65% -
ROE 31.10% 27.59% 0.13% 1.11% 1.97% 2.60% 2.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.76 29.52 28.83 29.08 26.05 26.32 24.91 12.62%
EPS 40.43 39.74 0.13 1.16 2.05 2.71 2.65 518.21%
DPS 15.01 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.44 1.04 1.04 1.04 1.04 1.04 16.08%
Adjusted Per Share Value based on latest NOSH - 177,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.41 7.36 7.17 6.93 6.58 6.53 6.25 12.05%
EPS 10.07 9.90 0.03 0.28 0.52 0.67 0.67 512.05%
DPS 3.74 3.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3238 0.3589 0.2587 0.2479 0.2626 0.2578 0.2609 15.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.40 1.85 1.76 1.76 1.20 -
P/RPS 5.01 5.18 4.86 6.36 6.76 6.69 4.82 2.61%
P/EPS 3.69 3.85 1,040.00 160.01 85.82 64.99 45.23 -81.27%
EY 27.13 25.97 0.10 0.62 1.17 1.54 2.21 434.60%
DY 10.07 9.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.35 1.78 1.69 1.69 1.15 0.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 26/02/15 28/11/14 25/08/14 23/05/14 27/02/14 -
Price 1.45 1.50 1.56 1.50 2.16 1.89 1.40 -
P/RPS 4.87 5.08 5.41 5.16 8.29 7.18 5.62 -9.13%
P/EPS 3.59 3.77 1,158.86 129.74 105.33 69.79 52.77 -83.41%
EY 27.88 26.49 0.09 0.77 0.95 1.43 1.90 502.32%
DY 10.35 10.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 1.50 1.44 2.08 1.82 1.35 -11.73%

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