[PGLOBE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 212.1%
YoY- 521.94%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 53,652 52,456 52,920 44,708 44,104 41,076 37,620 6.99%
PBT 7,048 2,748 3,480 3,308 -784 24 -7,140 -
Tax 416 0 0 0 0 0 0 -
NP 7,464 2,748 3,480 3,308 -784 24 -7,140 -
-
NP to SH 6,992 2,748 3,480 3,308 -784 24 -7,140 -
-
Tax Rate -5.90% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 46,188 49,708 49,440 41,400 44,888 41,052 44,760 0.59%
-
Net Worth 241,744 193,102 192,510 187,453 183,527 157,669 119,619 14.33%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,744 193,102 192,510 187,453 183,527 157,669 119,619 14.33%
NOSH 185,957 185,675 185,106 183,777 178,181 154,577 61,979 23.26%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.91% 5.24% 6.58% 7.40% -1.78% 0.06% -18.98% -
ROE 2.89% 1.42% 1.81% 1.76% -0.43% 0.02% -5.97% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.85 28.25 28.59 24.33 24.75 26.57 60.70 -13.20%
EPS 3.76 1.48 1.88 1.80 -0.44 0.00 -11.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.04 1.04 1.02 1.03 1.02 1.93 -7.24%
Adjusted Per Share Value based on latest NOSH - 183,777
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.19 7.03 7.09 5.99 5.91 5.50 5.04 6.99%
EPS 0.94 0.37 0.47 0.44 -0.11 0.00 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3238 0.2586 0.2578 0.2511 0.2458 0.2112 0.1602 14.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.49 1.76 1.76 1.12 1.14 1.14 0.89 -
P/RPS 5.16 0.00 6.16 4.60 4.61 4.29 1.47 27.00%
P/EPS 39.63 0.00 93.62 62.22 -259.09 7,342.45 -7.73 -
EY 2.52 0.00 1.07 1.61 -0.39 0.01 -12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.76 1.69 1.10 1.11 1.12 0.46 19.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/08/15 25/08/14 23/05/14 22/05/13 23/05/12 27/05/11 26/05/10 -
Price 1.45 2.16 1.89 1.25 1.20 1.16 0.87 -
P/RPS 5.03 0.00 6.61 5.14 4.85 4.37 1.43 27.05%
P/EPS 38.56 0.00 100.53 69.44 -272.73 7,471.27 -7.55 -
EY 2.59 0.00 0.99 1.44 -0.37 0.01 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.16 1.82 1.23 1.17 1.14 0.45 18.95%

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