[PGLOBE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 127.8%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 44,559 43,998 43,168 41,948 50,353 55,294 60,801 -5.04%
PBT -13,108 -2,235 -2,648 -611 -19,983 6,109 2,274 -
Tax 1,293 -3,142 -1,400 962 -858 -894 -810 -
NP -11,815 -5,377 -4,048 351 -20,841 5,215 1,464 -
-
NP to SH -11,815 -5,377 -4,048 351 -20,841 5,215 1,464 -
-
Tax Rate - - - - - 14.63% 35.62% -
Total Cost 56,374 49,375 47,216 41,597 71,194 50,079 59,337 -0.84%
-
Net Worth 157,285 167,758 165,936 169,852 177,080 81,755 94,291 8.89%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 157,285 167,758 165,936 169,852 177,080 81,755 94,291 8.89%
NOSH 61,923 61,903 61,916 61,764 61,916 61,935 62,033 -0.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -26.52% -12.22% -9.38% 0.84% -41.39% 9.43% 2.41% -
ROE -7.51% -3.21% -2.44% 0.21% -11.77% 6.38% 1.55% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 71.96 71.07 69.72 67.92 81.32 89.28 98.01 -5.01%
EPS -19.08 -8.68 -6.54 0.57 -33.66 8.42 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.71 2.68 2.75 2.86 1.32 1.52 8.92%
Adjusted Per Share Value based on latest NOSH - 61,813
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.98 5.91 5.80 5.63 6.76 7.43 8.17 -5.06%
EPS -1.59 -0.72 -0.54 0.05 -2.80 0.70 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.2253 0.2229 0.2281 0.2378 0.1098 0.1266 8.89%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.05 1.50 1.18 0.73 0.80 1.00 1.00 -
P/RPS 1.46 2.11 1.69 1.07 0.98 1.12 1.02 6.15%
P/EPS -5.50 -17.27 -18.05 128.46 -2.38 11.88 42.37 -
EY -18.17 -5.79 -5.54 0.78 -42.08 8.42 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.44 0.27 0.28 0.76 0.66 -7.62%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 23/02/06 07/03/05 27/02/04 19/02/03 -
Price 1.00 1.50 0.94 0.72 1.32 1.00 1.02 -
P/RPS 1.39 2.11 1.35 1.06 1.62 1.12 1.04 4.94%
P/EPS -5.24 -17.27 -14.38 126.70 -3.92 11.88 43.22 -
EY -19.08 -5.79 -6.96 0.79 -25.50 8.42 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.35 0.26 0.46 0.76 0.67 -8.61%

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