[PGLOBE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -50.31%
YoY- -191.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,068 43,731 40,681 33,860 44,895 43,999 43,168 1.08%
PBT -2,947 624 -4,882 -35,597 -13,109 -2,168 -2,034 6.36%
Tax 0 0 69 1,189 1,295 -3,106 -485 -
NP -2,947 624 -4,813 -34,408 -11,814 -5,274 -2,519 2.64%
-
NP to SH -2,947 624 -4,813 -34,408 -11,814 -5,274 -2,519 2.64%
-
Tax Rate - 0.00% - - - - - -
Total Cost 49,015 43,107 45,494 68,268 56,709 49,273 45,687 1.17%
-
Net Worth 186,928 182,307 189,092 121,968 157,369 162,967 167,480 1.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 186,928 182,307 189,092 121,968 157,369 162,967 167,480 1.84%
NOSH 185,078 182,307 185,384 61,913 61,956 61,964 61,800 20.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.40% 1.43% -11.83% -101.62% -26.31% -11.99% -5.84% -
ROE -1.58% 0.34% -2.55% -28.21% -7.51% -3.24% -1.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.89 23.99 21.94 54.69 72.46 71.01 69.85 -15.78%
EPS -1.59 0.34 -2.60 -55.57 -19.07 -8.51 -4.08 -14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.02 1.97 2.54 2.63 2.71 -15.15%
Adjusted Per Share Value based on latest NOSH - 61,913
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.17 5.86 5.45 4.54 6.01 5.89 5.78 1.09%
EPS -0.39 0.08 -0.64 -4.61 -1.58 -0.71 -0.34 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2442 0.2533 0.1634 0.2108 0.2183 0.2243 1.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.10 1.05 1.18 1.60 1.05 1.50 1.18 -
P/RPS 4.42 4.38 5.38 2.93 1.45 2.11 1.69 17.36%
P/EPS -69.08 306.77 -45.45 -2.88 -5.51 -17.62 -28.95 15.58%
EY -1.45 0.33 -2.20 -34.73 -18.16 -5.67 -3.45 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.16 0.81 0.41 0.57 0.44 16.30%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.10 1.12 1.12 1.73 1.00 1.50 0.94 -
P/RPS 4.42 4.67 5.10 3.16 1.38 2.11 1.35 21.83%
P/EPS -69.08 327.22 -43.14 -3.11 -5.24 -17.62 -23.06 20.04%
EY -1.45 0.31 -2.32 -32.12 -19.07 -5.67 -4.34 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 1.10 0.88 0.39 0.57 0.35 20.82%

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