[PGLOBE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 172.78%
YoY- 268.65%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 36,368 49,451 54,920 46,670 46,068 43,731 40,681 -1.77%
PBT 3,110 1,072 74,664 5,066 -2,947 624 -4,882 -
Tax -1,227 -962 -794 -96 0 0 69 -
NP 1,883 110 73,870 4,970 -2,947 624 -4,813 -
-
NP to SH 1,616 287 73,938 4,970 -2,947 624 -4,813 -
-
Tax Rate 39.45% 89.74% 1.06% 1.89% - 0.00% - -
Total Cost 34,485 49,341 -18,950 41,700 49,015 43,107 45,494 -4.33%
-
Net Worth 240,717 239,545 267,939 194,809 186,928 182,307 189,092 3.93%
Dividend
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 27,910 - - - - -
Div Payout % - - 37.75% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,717 239,545 267,939 194,809 186,928 182,307 189,092 3.93%
NOSH 186,603 185,694 186,069 187,317 185,078 182,307 185,384 0.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.18% 0.22% 134.50% 10.65% -6.40% 1.43% -11.83% -
ROE 0.67% 0.12% 27.59% 2.55% -1.58% 0.34% -2.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.49 26.63 29.52 24.91 24.89 23.99 21.94 -1.87%
EPS 0.87 0.15 39.74 2.65 -1.59 0.34 -2.60 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.29 1.44 1.04 1.01 1.00 1.02 3.82%
Adjusted Per Share Value based on latest NOSH - 187,317
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.87 6.62 7.36 6.25 6.17 5.86 5.45 -1.78%
EPS 0.22 0.04 9.90 0.67 -0.39 0.08 -0.64 -
DPS 0.00 0.00 3.74 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3208 0.3589 0.2609 0.2504 0.2442 0.2533 3.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.39 1.40 1.53 1.20 1.10 1.05 1.18 -
P/RPS 7.13 5.26 5.18 4.82 4.42 4.38 5.38 4.60%
P/EPS 160.51 905.83 3.85 45.23 -69.08 306.77 -45.45 -
EY 0.62 0.11 25.97 2.21 -1.45 0.33 -2.20 -
DY 0.00 0.00 9.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.09 1.06 1.15 1.09 1.05 1.16 -1.13%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/05/17 27/05/16 28/05/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.34 1.40 1.50 1.40 1.10 1.12 1.12 -
P/RPS 6.88 5.26 5.08 5.62 4.42 4.67 5.10 4.90%
P/EPS 154.73 905.83 3.77 52.77 -69.08 327.22 -43.14 -
EY 0.65 0.11 26.49 1.90 -1.45 0.31 -2.32 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 1.04 1.35 1.09 1.12 1.10 -0.89%

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