[PGLOBE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 29.79%
YoY- 112.95%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 68,149 46,670 46,068 43,731 40,681 33,860 44,559 7.03%
PBT 75,525 5,065 -2,951 623 -4,881 -36,290 -13,108 -
Tax -794 -96 0 0 69 461 1,293 -
NP 74,731 4,969 -2,951 623 -4,812 -35,829 -11,815 -
-
NP to SH 74,799 4,969 -2,951 623 -4,812 -35,829 -11,815 -
-
Tax Rate 1.05% 1.90% - 0.00% - - - -
Total Cost -6,582 41,701 49,019 43,108 45,493 69,689 56,374 -
-
Net Worth 267,936 192,826 187,681 192,159 157,669 121,363 157,285 8.89%
Dividend
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 27,910 - - - - - - -
Div Payout % 37.31% - - - - - - -
Equity
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 267,936 192,826 187,681 192,159 157,669 121,363 157,285 8.89%
NOSH 186,069 185,410 185,822 186,562 154,577 61,919 61,923 19.25%
Ratio Analysis
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 109.66% 10.65% -6.41% 1.42% -11.83% -105.82% -26.52% -
ROE 27.92% 2.58% -1.57% 0.32% -3.05% -29.52% -7.51% -
Per Share
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.63 25.17 24.79 23.44 26.32 54.68 71.96 -10.24%
EPS 40.20 2.68 -1.58 0.34 -3.11 -57.86 -19.08 -
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.04 1.01 1.03 1.02 1.96 2.54 -8.68%
Adjusted Per Share Value based on latest NOSH - 182,307
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 9.15 6.27 6.19 5.87 5.46 4.55 5.98 7.04%
EPS 10.05 0.67 -0.40 0.08 -0.65 -4.81 -1.59 -
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.259 0.2521 0.2581 0.2118 0.163 0.2112 8.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.53 1.20 1.10 1.05 1.18 1.60 1.05 -
P/RPS 0.00 4.77 4.44 4.48 4.48 2.93 1.46 -
P/EPS 0.00 44.78 -69.27 314.43 -37.91 -2.77 -5.50 -
EY 0.00 2.23 -1.44 0.32 -2.64 -36.16 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.09 1.02 1.16 0.82 0.41 16.41%
Price Multiplier on Announcement Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/05/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 -
Price 1.50 1.40 1.10 1.12 1.12 1.73 1.00 -
P/RPS 0.00 5.56 4.44 4.78 4.26 3.16 1.39 -
P/EPS 0.00 52.24 -69.27 335.39 -35.98 -2.99 -5.24 -
EY 0.00 1.91 -1.44 0.30 -2.78 -33.45 -19.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.35 1.09 1.09 1.10 0.88 0.39 16.99%

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