[PGLOBE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -72.51%
YoY- 104.5%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 54,087 51,757 47,398 45,540 41,464 37,621 40,496 4.73%
PBT 76,294 2,154 22 116 -2,571 -30,503 -13,393 -
Tax -1,268 -96 0 0 -6 1,237 1,427 -
NP 75,026 2,058 22 116 -2,577 -29,266 -11,966 -
-
NP to SH 75,474 2,058 22 116 -2,577 -29,266 -11,966 -
-
Tax Rate 1.66% 4.46% 0.00% 0.00% - - - -
Total Cost -20,939 49,699 47,376 45,424 44,041 66,887 52,462 -
-
Net Worth 245,818 185,119 189,788 184,875 163,200 193,982 149,786 8.24%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27,910 - - - - - - -
Div Payout % 36.98% - - - - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 245,818 185,119 189,788 184,875 163,200 193,982 149,786 8.24%
NOSH 189,090 177,999 186,067 181,250 160,000 186,521 61,895 19.54%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 138.71% 3.98% 0.05% 0.25% -6.22% -77.79% -29.55% -
ROE 30.70% 1.11% 0.01% 0.06% -1.58% -15.09% -7.99% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.60 29.08 25.47 25.13 25.91 20.17 65.43 -12.39%
EPS 39.91 1.16 0.01 0.06 -1.61 -15.69 -19.33 -
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.04 1.02 1.02 1.02 1.04 2.42 -9.45%
Adjusted Per Share Value based on latest NOSH - 181,250
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.26 6.95 6.37 6.12 5.57 5.05 5.44 4.72%
EPS 10.14 0.28 0.00 0.02 -0.35 -3.93 -1.61 -
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.2486 0.2549 0.2483 0.2192 0.2605 0.2012 8.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.41 1.85 1.16 1.20 1.10 0.89 1.25 -
P/RPS 4.93 6.36 4.55 4.78 4.24 4.41 1.91 16.36%
P/EPS 3.53 160.01 9,810.83 1,875.00 -68.30 -5.67 -6.47 -
EY 28.31 0.62 0.01 0.05 -1.46 -17.63 -15.47 -
DY 10.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.78 1.14 1.18 1.08 0.86 0.52 12.39%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/11/15 28/11/14 30/08/13 27/08/12 24/08/11 20/08/10 27/08/09 -
Price 1.45 1.50 1.20 1.14 0.96 1.18 1.50 -
P/RPS 5.07 5.16 4.71 4.54 3.70 5.85 2.29 13.54%
P/EPS 3.63 129.74 10,149.13 1,781.25 -59.60 -7.52 -7.76 -
EY 27.53 0.77 0.01 0.06 -1.68 -13.30 -12.89 -
DY 10.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.44 1.18 1.12 0.94 1.13 0.62 9.91%

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