[PGLOBE] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.07%
YoY- 465.64%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 9,520 10,274 11,219 15,358 14,352 15,016 11,892 -3.63%
PBT -542 -1,694 -1,572 1,613 -242 966 -1,724 -17.53%
Tax -73 151 -70 -421 242 -193 1,724 -
NP -615 -1,543 -1,642 1,192 0 773 0 -
-
NP to SH -615 -1,543 -1,642 1,192 -326 773 -2,073 -18.32%
-
Tax Rate - - - 26.10% - 19.98% - -
Total Cost 10,135 11,817 12,861 14,166 14,352 14,243 11,892 -2.62%
-
Net Worth 169,590 175,369 76,833 78,437 92,784 92,760 99,008 9.37%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,590 175,369 76,833 78,437 92,784 92,760 99,008 9.37%
NOSH 62,121 61,967 61,962 61,761 62,692 61,840 61,880 0.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -6.46% -15.02% -14.64% 7.76% 0.00% 5.15% 0.00% -
ROE -0.36% -0.88% -2.14% 1.52% -0.35% 0.83% -2.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 15.32 16.58 18.11 24.87 22.89 24.28 19.22 -3.70%
EPS -0.99 -2.49 -2.65 1.93 -0.52 1.25 -3.35 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.83 1.24 1.27 1.48 1.50 1.60 9.30%
Adjusted Per Share Value based on latest NOSH - 61,761
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.28 1.38 1.51 2.06 1.93 2.02 1.60 -3.64%
EPS -0.08 -0.21 -0.22 0.16 -0.04 0.10 -0.28 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2278 0.2355 0.1032 0.1053 0.1246 0.1246 0.133 9.37%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.74 0.73 0.89 0.90 1.06 1.10 1.98 -
P/RPS 4.83 4.40 4.92 3.62 4.63 4.53 10.30 -11.85%
P/EPS -74.75 -29.32 -33.58 46.63 -203.85 88.00 -59.10 3.99%
EY -1.34 -3.41 -2.98 2.14 -0.49 1.14 -1.69 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.72 0.71 0.72 0.73 1.24 -22.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 28/08/03 29/08/02 10/08/01 28/08/00 -
Price 0.70 0.85 1.06 1.00 1.06 1.05 1.88 -
P/RPS 4.57 5.13 5.85 4.02 4.63 4.32 9.78 -11.90%
P/EPS -70.71 -34.14 -40.00 51.81 -203.85 84.00 -56.12 3.92%
EY -1.41 -2.93 -2.50 1.93 -0.49 1.19 -1.78 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.85 0.79 0.72 0.70 1.18 -22.27%

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