[PGLOBE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -91.3%
YoY- -121.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,872 42,888 39,144 37,300 46,708 41,380 42,005 1.47%
PBT -303 -2,096 -19,043 -23,722 -7,193 -4,799 642 -
Tax 0 -5 899 831 -3,153 719 -287 -
NP -303 -2,101 -18,144 -22,891 -10,346 -4,080 355 -
-
NP to SH -303 -2,101 -18,144 -22,891 -10,346 -4,080 355 -
-
Tax Rate - - - - - - 44.70% -
Total Cost 46,175 44,989 57,288 60,191 57,054 45,460 41,650 1.73%
-
Net Worth 206,550 193,411 205,028 138,737 160,675 164,377 54,600 24.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 206,550 193,411 205,028 138,737 160,675 164,377 54,600 24.80%
NOSH 202,500 187,777 197,142 61,936 62,037 62,264 20,000 47.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.66% -4.90% -46.35% -61.37% -22.15% -9.86% 0.85% -
ROE -0.15% -1.09% -8.85% -16.50% -6.44% -2.48% 0.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.65 22.84 19.86 60.22 75.29 66.46 210.03 -30.98%
EPS -0.15 -1.12 -9.20 -36.96 -16.68 -6.55 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.04 2.24 2.59 2.64 2.73 -15.12%
Adjusted Per Share Value based on latest NOSH - 61,936
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.14 5.74 5.24 5.00 6.26 5.54 5.63 1.45%
EPS -0.04 -0.28 -2.43 -3.07 -1.39 -0.55 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2766 0.259 0.2746 0.1858 0.2152 0.2202 0.0731 24.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.17 1.00 1.10 1.48 1.17 1.40 0.74 -
P/RPS 5.16 4.38 5.54 2.46 1.55 2.11 0.35 56.52%
P/EPS -781.93 -89.38 -11.95 -4.00 -7.02 -21.37 41.69 -
EY -0.13 -1.12 -8.37 -24.97 -14.25 -4.68 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 1.06 0.66 0.45 0.53 0.27 27.28%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 29/11/10 26/11/09 14/11/08 27/11/07 30/11/06 -
Price 1.10 0.98 1.08 1.50 1.05 1.55 1.00 -
P/RPS 4.86 4.29 5.44 2.49 1.39 2.33 0.48 47.03%
P/EPS -735.15 -87.59 -11.73 -4.06 -6.30 -23.65 56.34 -
EY -0.14 -1.14 -8.52 -24.64 -15.88 -4.23 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 1.04 0.67 0.41 0.59 0.37 19.52%

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