[PGLOBE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12.23%
YoY- -25.32%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,870 10,707 14,669 10,763 17,602 12,077 10,981 1.30%
PBT -1,457 1,219 -20,570 600 2,548 -933 -2,383 -7.86%
Tax -156 42 -606 792 -684 933 2,383 -
NP -1,613 1,261 -21,176 1,392 1,864 0 0 -
-
NP to SH -1,613 1,261 -21,176 1,392 1,864 -629 -2,443 -6.68%
-
Tax Rate - -3.45% - -132.00% 26.84% - - -
Total Cost 13,483 9,446 35,845 9,371 15,738 12,077 10,981 3.47%
-
Net Worth 167,480 177,405 177,085 81,664 94,128 93,116 93,390 10.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 167,480 177,405 177,085 81,664 94,128 93,116 93,390 10.21%
NOSH 61,800 61,813 61,918 61,866 61,926 61,666 61,848 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -13.59% 11.78% -144.36% 12.93% 10.59% 0.00% 0.00% -
ROE -0.96% 0.71% -11.96% 1.70% 1.98% -0.68% -2.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.21 17.32 23.69 17.40 28.42 19.58 17.75 1.32%
EPS -2.61 2.04 -34.20 2.25 3.01 -1.02 -3.95 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.87 2.86 1.32 1.52 1.51 1.51 10.23%
Adjusted Per Share Value based on latest NOSH - 61,866
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.59 1.44 1.97 1.45 2.36 1.62 1.47 1.31%
EPS -0.22 0.17 -2.84 0.19 0.25 -0.08 -0.33 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2249 0.2383 0.2378 0.1097 0.1264 0.1251 0.1254 10.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.18 0.73 0.80 1.00 1.00 0.97 1.43 -
P/RPS 6.14 4.21 3.38 5.75 3.52 4.95 8.05 -4.41%
P/EPS -45.21 35.78 -2.34 44.44 33.22 -95.10 -36.20 3.77%
EY -2.21 2.79 -42.75 2.25 3.01 -1.05 -2.76 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.25 0.28 0.76 0.66 0.64 0.95 -12.03%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 07/03/05 27/02/04 19/02/03 10/04/02 27/02/01 -
Price 0.94 0.72 1.32 1.00 1.02 1.16 1.35 -
P/RPS 4.89 4.16 5.57 5.75 3.59 5.92 7.60 -7.08%
P/EPS -36.02 35.29 -3.86 44.44 33.89 -113.73 -34.18 0.87%
EY -2.78 2.83 -25.91 2.25 2.95 -0.88 -2.93 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.46 0.76 0.67 0.77 0.89 -14.39%

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