[PGLOBE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.22%
YoY- -257.5%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 53,276 53,536 46,570 45,674 42,820 39,877 32,832 8.04%
PBT 2,685 457 5,601 -756 480 -3,233 -25,306 -
Tax -697 -216 0 0 0 98 485 -
NP 1,988 241 5,601 -756 480 -3,134 -24,821 -
-
NP to SH 2,165 241 5,601 -756 480 -3,134 -24,821 -
-
Tax Rate 25.96% 47.26% 0.00% - 0.00% - - -
Total Cost 51,288 53,295 40,969 46,430 42,340 43,011 57,653 -1.85%
-
Net Worth 242,666 192,799 191,461 186,561 195,157 192,522 138,722 9.35%
Dividend
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 37,333 - - - - - - -
Div Payout % 1,724.14% - - - - - - -
Equity
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 242,666 192,799 191,461 186,561 195,157 192,522 138,722 9.35%
NOSH 186,666 185,384 185,884 182,903 189,473 185,118 61,929 19.29%
Ratio Analysis
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.73% 0.45% 12.03% -1.66% 1.12% -7.86% -75.60% -
ROE 0.89% 0.13% 2.93% -0.41% 0.25% -1.63% -17.89% -
Per Share
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.54 28.88 25.05 24.97 22.60 21.54 53.02 -9.42%
EPS 1.16 0.13 3.01 -0.41 0.25 -1.69 -40.08 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.04 1.03 1.02 1.03 1.04 2.24 -8.33%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.16 7.19 6.25 6.13 5.75 5.36 4.41 8.05%
EPS 0.29 0.03 0.75 -0.10 0.06 -0.42 -3.33 -
DPS 5.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3259 0.2589 0.2571 0.2506 0.2621 0.2586 0.1863 9.35%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.38 1.40 1.26 1.17 1.00 1.10 1.48 -
P/RPS 4.84 0.00 5.03 4.69 4.42 5.11 2.79 9.20%
P/EPS 118.97 0.00 41.81 -283.06 394.74 -64.96 -3.69 -
EY 0.84 0.00 2.39 -0.35 0.25 -1.54 -27.08 -
DY 14.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 1.22 1.15 0.97 1.06 0.66 7.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 26/02/15 28/11/13 27/11/12 24/11/11 29/11/10 26/11/09 -
Price 1.40 1.56 1.28 1.10 0.98 1.08 1.50 -
P/RPS 4.91 0.00 5.11 4.40 4.34 5.01 2.83 9.20%
P/EPS 120.69 0.00 42.48 -266.13 386.84 -63.78 -3.74 -
EY 0.83 0.00 2.35 -0.38 0.26 -1.57 -26.72 -
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.24 1.08 0.95 1.04 0.67 7.93%

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