[PGLOBE] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 206.43%
YoY- 118.76%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 57,493 60,530 57,921 12,226 87,142 45,261 14,646 25.58%
PBT -1,568 4,442 1,477 -5,242 6,433 -2,181 2,400 -
Tax -1,846 -1,136 -310 -1,056 -1,498 264 -636 19.42%
NP -3,414 3,306 1,166 -6,298 4,934 -1,917 1,764 -
-
NP to SH -3,412 3,384 1,181 -6,298 4,934 -1,917 1,764 -
-
Tax Rate - 25.57% 20.99% - 23.29% - 26.50% -
Total Cost 60,907 57,224 56,754 18,525 82,208 47,178 12,882 29.53%
-
Net Worth 298,649 298,649 298,649 237,052 242,648 240,782 242,648 3.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 298,649 298,649 298,649 237,052 242,648 240,782 242,648 3.51%
NOSH 746,623 746,623 746,623 186,655 186,652 186,652 186,652 25.97%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -5.94% 5.46% 2.01% -51.52% 5.66% -4.24% 12.04% -
ROE -1.14% 1.13% 0.40% -2.66% 2.03% -0.80% 0.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.70 8.11 7.76 6.55 46.69 24.25 7.85 -0.32%
EPS -0.45 0.45 0.16 -3.37 2.64 -1.03 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 1.27 1.30 1.29 1.30 -17.82%
Adjusted Per Share Value based on latest NOSH - 746,623
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.72 8.13 7.78 1.64 11.70 6.08 1.97 25.54%
EPS -0.46 0.45 0.16 -0.85 0.66 -0.26 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4011 0.4011 0.3184 0.3259 0.3234 0.3259 3.51%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.225 0.18 0.20 0.605 0.98 1.02 1.49 -
P/RPS 2.92 2.22 2.58 9.24 2.10 4.21 18.99 -26.79%
P/EPS -49.24 39.71 126.40 -17.93 37.07 -99.30 157.66 -
EY -2.03 2.52 0.79 -5.58 2.70 -1.01 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.50 0.48 0.75 0.79 1.15 -11.29%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 28/02/23 22/02/22 23/02/21 26/02/20 26/02/19 14/02/18 -
Price 0.22 0.165 0.205 0.64 0.92 1.07 1.42 -
P/RPS 2.86 2.04 2.64 9.77 1.97 4.41 18.10 -26.46%
P/EPS -48.14 36.40 129.56 -18.97 34.80 -104.16 150.25 -
EY -2.08 2.75 0.77 -5.27 2.87 -0.96 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.51 0.50 0.71 0.83 1.09 -10.76%

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