[PGLOBE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -361.21%
YoY- 85.58%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 54,570 53,537 46,740 45,872 42,888 39,144 37,300 6.27%
PBT 77,082 466 1,822 -303 -2,096 -19,043 -23,722 -
Tax -1,101 -216 0 0 -5 899 831 -
NP 75,981 250 1,822 -303 -2,101 -18,144 -22,891 -
-
NP to SH 76,182 250 1,822 -303 -2,101 -18,144 -22,891 -
-
Tax Rate 1.43% 46.35% 0.00% - - - - -
Total Cost -21,411 53,287 44,918 46,175 44,989 57,288 60,191 -
-
Net Worth 239,777 193,142 190,383 206,550 193,411 205,028 138,737 9.14%
Dividend
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 27,910 - - - - - - -
Div Payout % 36.64% - - - - - - -
Equity
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 239,777 193,142 190,383 206,550 193,411 205,028 138,737 9.14%
NOSH 184,444 185,714 184,838 202,500 187,777 197,142 61,936 19.06%
Ratio Analysis
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 139.24% 0.47% 3.90% -0.66% -4.90% -46.35% -61.37% -
ROE 31.77% 0.13% 0.96% -0.15% -1.09% -8.85% -16.50% -
Per Share
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.59 28.83 25.29 22.65 22.84 19.86 60.22 -10.73%
EPS 41.30 0.13 0.99 -0.15 -1.12 -9.20 -36.96 -
DPS 15.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.04 1.03 1.02 1.03 1.04 2.24 -8.33%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.33 7.19 6.28 6.16 5.76 5.26 5.01 6.27%
EPS 10.23 0.03 0.24 -0.04 -0.28 -2.44 -3.07 -
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.322 0.2594 0.2557 0.2774 0.2598 0.2754 0.1863 9.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.38 1.40 1.26 1.17 1.00 1.10 1.48 -
P/RPS 4.66 4.86 4.98 5.16 4.38 5.54 2.46 10.75%
P/EPS 3.34 1,040.00 127.82 -781.93 -89.38 -11.95 -4.00 -
EY 29.93 0.10 0.78 -0.13 -1.12 -8.37 -24.97 -
DY 10.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.35 1.22 1.15 0.97 1.06 0.66 7.86%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/02/16 26/02/15 28/11/13 27/11/12 24/11/11 29/11/10 26/11/09 -
Price 1.40 1.56 1.28 1.10 0.98 1.08 1.50 -
P/RPS 4.73 5.41 5.06 4.86 4.29 5.44 2.49 10.80%
P/EPS 3.39 1,158.86 129.85 -735.15 -87.59 -11.73 -4.06 -
EY 29.50 0.09 0.77 -0.14 -1.14 -8.52 -24.64 -
DY 10.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.50 1.24 1.08 0.95 1.04 0.67 7.93%

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