[PGLOBE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.87%
YoY- 360.55%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 53,537 51,757 49,105 48,723 46,670 46,740 47,398 8.43%
PBT 466 2,154 3,962 5,109 5,066 1,822 22 661.30%
Tax -216 -96 -96 -96 -96 0 0 -
NP 250 2,058 3,866 5,013 4,970 1,822 22 403.21%
-
NP to SH 250 2,058 3,866 5,013 4,970 1,822 22 403.21%
-
Tax Rate 46.35% 4.46% 2.42% 1.88% 1.89% 0.00% 0.00% -
Total Cost 53,287 49,699 45,239 43,710 41,700 44,918 47,376 8.13%
-
Net Worth 193,142 185,119 196,059 192,510 194,809 190,383 189,788 1.17%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 193,142 185,119 196,059 192,510 194,809 190,383 189,788 1.17%
NOSH 185,714 177,999 188,518 185,106 187,317 184,838 186,067 -0.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.47% 3.98% 7.87% 10.29% 10.65% 3.90% 0.05% -
ROE 0.13% 1.11% 1.97% 2.60% 2.55% 0.96% 0.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.83 29.08 26.05 26.32 24.91 25.29 25.47 8.58%
EPS 0.13 1.16 2.05 2.71 2.65 0.99 0.01 450.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.04 1.04 1.04 1.03 1.02 1.29%
Adjusted Per Share Value based on latest NOSH - 185,106
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.19 6.95 6.59 6.54 6.27 6.28 6.37 8.38%
EPS 0.03 0.28 0.52 0.67 0.67 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2486 0.2633 0.2585 0.2616 0.2557 0.2549 1.17%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.85 1.76 1.76 1.20 1.26 1.16 -
P/RPS 4.86 6.36 6.76 6.69 4.82 4.98 4.55 4.47%
P/EPS 1,040.00 160.01 85.82 64.99 45.23 127.82 9,810.83 -77.50%
EY 0.10 0.62 1.17 1.54 2.21 0.78 0.01 362.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.78 1.69 1.69 1.15 1.22 1.14 11.89%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 25/08/14 23/05/14 27/02/14 28/11/13 30/08/13 -
Price 1.56 1.50 2.16 1.89 1.40 1.28 1.20 -
P/RPS 5.41 5.16 8.29 7.18 5.62 5.06 4.71 9.64%
P/EPS 1,158.86 129.74 105.33 69.79 52.77 129.85 10,149.13 -76.37%
EY 0.09 0.77 0.95 1.43 1.90 0.77 0.01 330.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 2.08 1.82 1.35 1.24 1.18 17.29%

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