[PGLOBE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -44.35%
YoY- -203.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,068 43,731 40,681 33,860 44,559 43,998 43,168 1.08%
PBT -2,951 623 -4,881 -36,290 -13,108 -2,235 -2,648 1.82%
Tax 0 0 69 461 1,293 -3,142 -1,400 -
NP -2,951 623 -4,812 -35,829 -11,815 -5,377 -4,048 -5.12%
-
NP to SH -2,951 623 -4,812 -35,829 -11,815 -5,377 -4,048 -5.12%
-
Tax Rate - 0.00% - - - - - -
Total Cost 49,019 43,108 45,493 69,689 56,374 49,375 47,216 0.62%
-
Net Worth 187,681 192,159 157,669 121,363 157,285 167,758 165,936 2.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 187,681 192,159 157,669 121,363 157,285 167,758 165,936 2.07%
NOSH 185,822 186,562 154,577 61,919 61,923 61,903 61,916 20.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.41% 1.42% -11.83% -105.82% -26.52% -12.22% -9.38% -
ROE -1.57% 0.32% -3.05% -29.52% -7.51% -3.21% -2.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.79 23.44 26.32 54.68 71.96 71.07 69.72 -15.81%
EPS -1.58 0.34 -3.11 -57.86 -19.08 -8.68 -6.54 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 1.02 1.96 2.54 2.71 2.68 -14.99%
Adjusted Per Share Value based on latest NOSH - 61,913
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.19 5.87 5.46 4.55 5.98 5.91 5.80 1.08%
EPS -0.40 0.08 -0.65 -4.81 -1.59 -0.72 -0.54 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2521 0.2581 0.2118 0.163 0.2112 0.2253 0.2229 2.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.05 1.18 1.60 1.05 1.50 1.18 -
P/RPS 4.44 4.48 4.48 2.93 1.46 2.11 1.69 17.44%
P/EPS -69.27 314.43 -37.91 -2.77 -5.50 -17.27 -18.05 25.09%
EY -1.44 0.32 -2.64 -36.16 -18.17 -5.79 -5.54 -20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.16 0.82 0.41 0.55 0.44 16.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.10 1.12 1.12 1.73 1.00 1.50 0.94 -
P/RPS 4.44 4.78 4.26 3.16 1.39 2.11 1.35 21.92%
P/EPS -69.27 335.39 -35.98 -2.99 -5.24 -17.27 -14.38 29.92%
EY -1.44 0.30 -2.78 -33.45 -19.08 -5.79 -6.96 -23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 1.10 0.88 0.39 0.55 0.35 20.82%

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