[PGLOBE] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -44.05%
YoY- 129.04%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 10,920 16,204 46,822 51,904 53,352 47,588 44,928 -20.23%
PBT -5,144 4,808 2,802 4,100 1,708 4,966 -972 30.52%
Tax -258 -330 -1,564 -948 0 0 0 -
NP -5,402 4,478 1,238 3,152 1,708 4,966 -972 31.54%
-
NP to SH -5,402 4,478 580 3,912 1,708 4,966 -972 31.54%
-
Tax Rate - 6.86% 55.82% 23.12% 0.00% 0.00% - -
Total Cost 16,322 11,726 45,584 48,752 51,644 42,622 45,900 -15.23%
-
Net Worth 238,915 242,558 233,812 242,171 193,078 189,004 190,661 3.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 238,915 242,558 233,812 242,171 193,078 189,004 190,661 3.67%
NOSH 186,652 186,583 181,250 186,285 185,652 185,298 186,923 -0.02%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin -49.47% 27.64% 2.64% 6.07% 3.20% 10.44% -2.16% -
ROE -2.26% 1.85% 0.25% 1.62% 0.88% 2.63% -0.51% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 5.85 8.68 25.83 27.86 28.74 25.68 24.04 -20.22%
EPS -2.90 2.40 0.32 2.10 0.92 2.68 -0.52 31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.29 1.30 1.04 1.02 1.02 3.69%
Adjusted Per Share Value based on latest NOSH - 189,090
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 1.47 2.18 6.29 6.97 7.17 6.39 6.03 -20.20%
EPS -0.73 0.60 0.08 0.53 0.23 0.67 -0.13 31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3209 0.3258 0.314 0.3252 0.2593 0.2538 0.2561 3.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 1.02 1.46 1.42 1.41 1.85 1.16 1.20 -
P/RPS 17.43 16.81 5.50 5.06 0.00 4.52 4.99 22.13%
P/EPS -35.24 60.83 443.75 67.14 0.00 43.28 -230.77 -25.95%
EY -2.84 1.64 0.23 1.49 0.00 2.31 -0.43 35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.10 1.08 1.85 1.14 1.18 -6.02%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/11/18 24/11/17 29/11/16 25/11/15 28/11/14 30/08/13 27/08/12 -
Price 1.11 1.40 1.40 1.45 1.50 1.20 1.14 -
P/RPS 18.97 16.12 5.42 5.20 0.00 4.67 4.74 24.82%
P/EPS -38.35 58.33 437.50 69.05 0.00 44.78 -219.23 -24.32%
EY -2.61 1.71 0.23 1.45 0.00 2.23 -0.46 31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.09 1.12 1.50 1.18 1.12 -3.95%

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