[PGLOBE] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 186.26%
YoY- 116.8%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 47,142 56,044 45,004 43,314 97,066 12,623 21,061 14.36%
PBT 2,903 5,131 286 -3,644 6,115 -5,616 4,182 -5.90%
Tax -1,263 -1,210 880 -3,378 -1,215 -227 -696 10.43%
NP 1,640 3,921 1,166 -7,022 4,900 -5,843 3,486 -11.80%
-
NP to SH 1,634 3,926 1,180 -7,022 4,900 -5,843 3,551 -12.12%
-
Tax Rate 43.51% 23.58% -307.69% - 19.87% - 16.64% -
Total Cost 45,502 52,123 43,838 50,336 92,166 18,466 17,575 17.17%
-
Net Worth 298,649 298,649 291,183 238,919 244,515 238,915 242,937 3.49%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 298,649 298,649 291,183 238,919 244,515 238,915 242,937 3.49%
NOSH 746,623 746,623 746,623 186,655 186,652 186,652 186,875 25.95%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.48% 7.00% 2.59% -16.21% 5.05% -46.29% 16.55% -
ROE 0.55% 1.31% 0.41% -2.94% 2.00% -2.45% 1.46% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.31 7.51 6.03 23.21 52.00 6.76 11.27 -9.21%
EPS 0.22 0.53 0.16 -3.76 2.63 -3.13 1.90 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 1.28 1.31 1.28 1.30 -17.82%
Adjusted Per Share Value based on latest NOSH - 746,623
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.31 7.51 6.03 5.80 13.00 1.69 2.82 14.35%
EPS 0.22 0.53 0.16 -0.94 0.66 -0.78 0.48 -12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.32 0.3275 0.32 0.3254 3.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.205 0.16 0.29 0.68 1.00 1.02 1.46 -
P/RPS 3.25 2.13 4.81 2.93 1.92 15.08 12.95 -20.57%
P/EPS 93.67 30.43 183.49 -18.08 38.09 -32.58 76.83 3.35%
EY 1.07 3.29 0.54 -5.53 2.63 -3.07 1.30 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.74 0.53 0.76 0.80 1.12 -12.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 22/11/22 22/11/21 17/11/20 21/11/19 28/11/18 24/11/17 -
Price 0.23 0.18 0.255 0.575 0.975 1.11 1.40 -
P/RPS 3.64 2.40 4.23 2.48 1.87 16.41 12.42 -18.49%
P/EPS 105.09 34.23 161.35 -15.28 37.14 -35.46 73.68 6.09%
EY 0.95 2.92 0.62 -6.54 2.69 -2.82 1.36 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.65 0.45 0.74 0.87 1.08 -9.83%

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