[PGLOBE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.71%
YoY- -555.92%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 46,670 46,740 47,398 46,219 46,068 45,872 45,540 1.64%
PBT 5,066 1,822 22 -1,924 -2,947 -303 116 1131.64%
Tax -96 0 0 0 0 0 0 -
NP 4,970 1,822 22 -1,924 -2,947 -303 116 1116.07%
-
NP to SH 4,970 1,822 22 -1,924 -2,947 -303 116 1116.07%
-
Tax Rate 1.89% 0.00% 0.00% - - - 0.00% -
Total Cost 41,700 44,918 47,376 48,143 49,015 46,175 45,424 -5.52%
-
Net Worth 194,809 190,383 189,788 187,453 186,928 206,550 184,875 3.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 194,809 190,383 189,788 187,453 186,928 206,550 184,875 3.54%
NOSH 187,317 184,838 186,067 183,777 185,078 202,500 181,250 2.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.65% 3.90% 0.05% -4.16% -6.40% -0.66% 0.25% -
ROE 2.55% 0.96% 0.01% -1.03% -1.58% -0.15% 0.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.91 25.29 25.47 25.15 24.89 22.65 25.13 -0.58%
EPS 2.65 0.99 0.01 -1.05 -1.59 -0.15 0.06 1140.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.02 1.02 1.01 1.02 1.02 1.29%
Adjusted Per Share Value based on latest NOSH - 183,777
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.25 6.26 6.35 6.19 6.17 6.14 6.10 1.62%
EPS 0.67 0.24 0.00 -0.26 -0.39 -0.04 0.02 932.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.255 0.2542 0.2511 0.2504 0.2766 0.2476 3.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 1.26 1.16 1.12 1.10 1.17 1.20 -
P/RPS 4.82 4.98 4.55 4.45 4.42 5.16 4.78 0.55%
P/EPS 45.23 127.82 9,810.83 -106.98 -69.08 -781.93 1,875.00 -91.59%
EY 2.21 0.78 0.01 -0.93 -1.45 -0.13 0.05 1141.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 1.14 1.10 1.09 1.15 1.18 -1.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 22/05/13 27/02/13 27/11/12 27/08/12 -
Price 1.40 1.28 1.20 1.25 1.10 1.10 1.14 -
P/RPS 5.62 5.06 4.71 4.97 4.42 4.86 4.54 15.24%
P/EPS 52.77 129.85 10,149.13 -119.40 -69.08 -735.15 1,781.25 -90.36%
EY 1.90 0.77 0.01 -0.84 -1.45 -0.14 0.06 894.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.18 1.23 1.09 1.08 1.12 13.22%

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