[PGLOBE] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -87.85%
YoY- -94.97%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 54,087 55,334 54,920 53,537 51,757 49,105 48,723 7.20%
PBT 76,294 75,917 74,664 466 2,154 3,962 5,109 505.41%
Tax -1,268 -690 -794 -216 -96 -96 -96 457.89%
NP 75,026 75,227 73,870 250 2,058 3,866 5,013 506.30%
-
NP to SH 75,474 75,177 73,938 250 2,058 3,866 5,013 508.71%
-
Tax Rate 1.66% 0.91% 1.06% 46.35% 4.46% 2.42% 1.88% -
Total Cost -20,939 -19,893 -18,950 53,287 49,699 45,239 43,710 -
-
Net Worth 245,818 241,744 267,939 193,142 185,119 196,059 192,510 17.68%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 27,910 27,910 27,910 - - - - -
Div Payout % 36.98% 37.13% 37.75% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 245,818 241,744 267,939 193,142 185,119 196,059 192,510 17.68%
NOSH 189,090 185,957 186,069 185,714 177,999 188,518 185,106 1.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 138.71% 135.95% 134.50% 0.47% 3.98% 7.87% 10.29% -
ROE 30.70% 31.10% 27.59% 0.13% 1.11% 1.97% 2.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.60 29.76 29.52 28.83 29.08 26.05 26.32 5.68%
EPS 39.91 40.43 39.74 0.13 1.16 2.05 2.71 499.83%
DPS 15.00 15.01 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.30 1.44 1.04 1.04 1.04 1.04 16.02%
Adjusted Per Share Value based on latest NOSH - 185,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.26 7.43 7.38 7.19 6.95 6.59 6.54 7.20%
EPS 10.14 10.10 9.93 0.03 0.28 0.52 0.67 510.83%
DPS 3.75 3.75 3.75 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3247 0.3598 0.2594 0.2486 0.2633 0.2585 17.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.41 1.49 1.53 1.40 1.85 1.76 1.76 -
P/RPS 4.93 5.01 5.18 4.86 6.36 6.76 6.69 -18.39%
P/EPS 3.53 3.69 3.85 1,040.00 160.01 85.82 64.99 -85.63%
EY 28.31 27.13 25.97 0.10 0.62 1.17 1.54 595.30%
DY 10.64 10.07 9.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.06 1.35 1.78 1.69 1.69 -25.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 21/08/15 28/05/15 26/02/15 28/11/14 25/08/14 23/05/14 -
Price 1.45 1.45 1.50 1.56 1.50 2.16 1.89 -
P/RPS 5.07 4.87 5.08 5.41 5.16 8.29 7.18 -20.68%
P/EPS 3.63 3.59 3.77 1,158.86 129.74 105.33 69.79 -86.04%
EY 27.53 27.88 26.49 0.09 0.77 0.95 1.43 617.02%
DY 10.34 10.35 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.04 1.50 1.44 2.08 1.82 -27.62%

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