[PGLOBE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.34%
YoY- 493.29%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 42,005 46,652 46,447 62,133 55,275 52,035 46,027 -1.51%
PBT 642 -21,214 1,187 8,057 -1,624 -1,098 -5,467 -
Tax -287 -909 540 -2,370 178 2,808 5,741 -
NP 355 -22,123 1,727 5,687 -1,446 1,710 274 4.40%
-
NP to SH 355 -22,123 1,727 5,687 -1,446 -1,657 -5,718 -
-
Tax Rate 44.70% - -45.49% 29.42% - - - -
Total Cost 41,650 68,775 44,720 56,446 56,721 50,325 45,753 -1.55%
-
Net Worth 54,600 175,471 77,616 80,539 93,984 94,320 95,405 -8.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 822 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 54,600 175,471 77,616 80,539 93,984 94,320 95,405 -8.87%
NOSH 20,000 61,785 62,093 61,953 63,076 62,052 61,951 -17.16%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.85% -47.42% 3.72% 9.15% -2.62% 3.29% 0.60% -
ROE 0.65% -12.61% 2.23% 7.06% -1.54% -1.76% -5.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 210.03 75.51 74.80 100.29 87.63 83.86 74.30 18.89%
EPS 1.78 -35.81 2.78 9.18 -2.29 -2.67 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 2.73 2.84 1.25 1.30 1.49 1.52 1.54 10.00%
Adjusted Per Share Value based on latest NOSH - 61,953
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.63 6.25 6.22 8.32 7.40 6.97 6.16 -1.48%
EPS 0.05 -2.96 0.23 0.76 -0.19 -0.22 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.0731 0.235 0.104 0.1079 0.1259 0.1263 0.1278 -8.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.74 0.79 1.00 0.87 0.85 0.86 1.45 -
P/RPS 0.35 1.05 1.34 0.87 0.97 1.03 1.95 -24.88%
P/EPS 41.69 -2.21 35.95 9.48 -37.08 -32.21 -15.71 -
EY 2.40 -45.32 2.78 10.55 -2.70 -3.10 -6.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 0.27 0.28 0.80 0.67 0.57 0.57 0.94 -18.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 18/11/03 28/11/02 29/11/01 28/11/00 -
Price 1.00 0.70 1.00 0.96 1.02 1.05 1.69 -
P/RPS 0.48 0.93 1.34 0.96 1.16 1.25 2.27 -22.80%
P/EPS 56.34 -1.95 35.95 10.46 -44.49 -39.32 -18.31 -
EY 1.78 -51.15 2.78 9.56 -2.25 -2.54 -5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
P/NAPS 0.37 0.25 0.80 0.74 0.68 0.69 1.10 -16.59%

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