[PGLOBE] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 93.79%
YoY- -65.39%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Revenue 65,357 33,946 10,985 31,156 39,957 53,536 34,928 10.53%
PBT 4,825 -1,636 1,800 2,006 2,014 457 4,201 2.23%
Tax -1,124 198 -477 -1,138 -523 -216 0 -
NP 3,701 -1,438 1,323 868 1,491 241 4,201 -2.00%
-
NP to SH 3,701 -1,438 1,323 562 1,624 241 4,201 -2.00%
-
Tax Rate 23.30% - 26.50% 56.73% 25.97% 47.26% 0.00% -
Total Cost 61,656 35,384 9,662 30,288 38,466 53,295 30,727 11.77%
-
Net Worth 242,648 240,782 242,648 240,717 242,666 192,799 191,461 3.86%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Div - - - - 27,999 - - -
Div Payout % - - - - 1,724.14% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Net Worth 242,648 240,782 242,648 240,717 242,666 192,799 191,461 3.86%
NOSH 186,652 186,652 186,652 186,603 186,666 185,384 185,884 0.06%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
NP Margin 5.66% -4.24% 12.04% 2.79% 3.73% 0.45% 12.03% -
ROE 1.53% -0.60% 0.55% 0.23% 0.67% 0.13% 2.19% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
RPS 35.02 18.19 5.89 16.70 21.41 28.88 18.79 10.46%
EPS 1.98 -0.77 0.71 0.30 0.87 0.13 2.26 -2.09%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 1.30 1.29 1.30 1.29 1.30 1.04 1.03 3.79%
Adjusted Per Share Value based on latest NOSH - 186,603
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
RPS 8.75 4.55 1.47 4.17 5.35 7.17 4.68 10.52%
EPS 0.50 -0.19 0.18 0.08 0.22 0.03 0.56 -1.79%
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.325 0.3225 0.325 0.3224 0.325 0.2582 0.2564 3.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 -
Price 0.98 1.02 1.49 1.40 1.38 1.40 1.26 -
P/RPS 2.80 5.61 25.32 8.39 6.45 0.00 6.71 -13.04%
P/EPS 49.42 -132.40 210.21 464.85 158.62 0.00 55.75 -1.90%
EY 2.02 -0.76 0.48 0.22 0.63 0.00 1.79 1.95%
DY 0.00 0.00 0.00 0.00 10.87 0.00 0.00 -
P/NAPS 0.75 0.79 1.15 1.09 1.06 0.97 1.22 -7.48%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Date 26/02/20 26/02/19 14/02/18 22/02/17 25/02/16 26/02/15 28/11/13 -
Price 0.92 1.07 1.42 1.39 1.40 1.56 1.28 -
P/RPS 2.63 5.88 24.13 8.33 6.54 0.00 6.81 -14.11%
P/EPS 46.40 -138.89 200.34 461.53 160.92 0.00 56.64 -3.13%
EY 2.16 -0.72 0.50 0.22 0.62 0.00 1.77 3.23%
DY 0.00 0.00 0.00 0.00 10.71 0.00 0.00 -
P/NAPS 0.71 0.83 1.09 1.08 1.08 1.08 1.24 -8.52%

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