[PGLOBE] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 256.22%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 43,168 41,948 50,353 55,294 60,801 53,131 45,927 -1.02%
PBT -2,648 -611 -19,983 6,109 2,274 353 -7,858 -16.57%
Tax -1,400 962 -858 -894 -810 -195 7,858 -
NP -4,048 351 -20,841 5,215 1,464 158 0 -
-
NP to SH -4,048 351 -20,841 5,215 1,464 158 -8,435 -11.51%
-
Tax Rate - - - 14.63% 35.62% 55.24% - -
Total Cost 47,216 41,597 71,194 50,079 59,337 52,973 45,927 0.46%
-
Net Worth 165,936 169,852 177,080 81,755 94,291 91,761 93,037 10.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 165,936 169,852 177,080 81,755 94,291 91,761 93,037 10.11%
NOSH 61,916 61,764 61,916 61,935 62,033 60,769 61,614 0.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -9.38% 0.84% -41.39% 9.43% 2.41% 0.30% 0.00% -
ROE -2.44% 0.21% -11.77% 6.38% 1.55% 0.17% -9.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.72 67.92 81.32 89.28 98.01 87.43 74.54 -1.10%
EPS -6.54 0.57 -33.66 8.42 2.36 -0.26 -13.69 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.75 2.86 1.32 1.52 1.51 1.51 10.02%
Adjusted Per Share Value based on latest NOSH - 61,866
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.78 5.62 6.74 7.41 8.14 7.12 6.15 -1.02%
EPS -0.54 0.05 -2.79 0.70 0.20 0.02 -1.13 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.2275 0.2372 0.1095 0.1263 0.1229 0.1246 10.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.18 0.73 0.80 1.00 1.00 0.97 1.43 -
P/RPS 1.69 1.07 0.98 1.12 1.02 1.11 1.92 -2.10%
P/EPS -18.05 128.46 -2.38 11.88 42.37 373.08 -10.45 9.53%
EY -5.54 0.78 -42.08 8.42 2.36 0.27 -9.57 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.28 0.76 0.66 0.64 0.95 -12.03%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 07/03/05 27/02/04 19/02/03 10/04/02 27/02/01 -
Price 0.94 0.72 1.32 1.00 1.02 1.16 1.35 -
P/RPS 1.35 1.06 1.62 1.12 1.04 1.33 1.81 -4.76%
P/EPS -14.38 126.70 -3.92 11.88 43.22 446.15 -9.86 6.48%
EY -6.96 0.79 -25.50 8.42 2.31 0.22 -10.14 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.46 0.76 0.67 0.77 0.89 -14.39%

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