[PGLOBE] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 43.8%
YoY- -101.02%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Revenue 84,337 38,226 16,199 40,650 54,570 53,537 46,740 9.89%
PBT 4,498 -4,076 2,973 1,064 77,082 466 1,822 15.54%
Tax -2,365 412 -652 -1,577 -1,101 -216 0 -
NP 2,133 -3,664 2,321 -513 75,981 250 1,822 2.55%
-
NP to SH 2,133 -3,664 2,363 -775 76,182 250 1,822 2.55%
-
Tax Rate 52.58% - 21.93% 148.21% 1.43% 46.35% 0.00% -
Total Cost 82,204 41,890 13,878 41,163 -21,411 53,287 44,918 10.14%
-
Net Worth 242,648 240,782 242,648 240,717 239,777 193,142 190,383 3.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Div - - - - 27,910 - - -
Div Payout % - - - - 36.64% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Net Worth 242,648 240,782 242,648 240,717 239,777 193,142 190,383 3.95%
NOSH 186,652 186,652 186,652 186,603 184,444 185,714 184,838 0.15%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
NP Margin 2.53% -9.59% 14.33% -1.26% 139.24% 0.47% 3.90% -
ROE 0.88% -1.52% 0.97% -0.32% 31.77% 0.13% 0.96% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
RPS 45.18 20.48 8.68 21.78 29.59 28.83 25.29 9.72%
EPS 1.14 -1.96 1.27 -0.42 41.30 0.13 0.99 2.28%
DPS 0.00 0.00 0.00 0.00 15.13 0.00 0.00 -
NAPS 1.30 1.29 1.30 1.29 1.30 1.04 1.03 3.79%
Adjusted Per Share Value based on latest NOSH - 186,603
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
RPS 11.30 5.12 2.17 5.44 7.31 7.17 6.26 9.90%
EPS 0.29 -0.49 0.32 -0.10 10.20 0.03 0.24 3.07%
DPS 0.00 0.00 0.00 0.00 3.74 0.00 0.00 -
NAPS 0.325 0.3225 0.325 0.3224 0.3211 0.2587 0.255 3.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/09/13 -
Price 0.98 1.02 1.49 1.40 1.38 1.40 1.26 -
P/RPS 2.17 4.98 17.17 6.43 4.66 4.86 4.98 -12.43%
P/EPS 85.76 -51.96 117.69 -337.09 3.34 1,040.00 127.82 -6.18%
EY 1.17 -1.92 0.85 -0.30 29.93 0.10 0.78 6.69%
DY 0.00 0.00 0.00 0.00 10.97 0.00 0.00 -
P/NAPS 0.75 0.79 1.15 1.09 1.06 1.35 1.22 -7.48%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/13 CAGR
Date 26/02/20 26/02/19 14/02/18 22/02/17 25/02/16 26/02/15 28/11/13 -
Price 0.92 1.07 1.42 1.39 1.40 1.56 1.28 -
P/RPS 2.04 5.22 16.36 6.38 4.73 5.41 5.06 -13.51%
P/EPS 80.51 -54.51 112.17 -334.68 3.39 1,158.86 129.85 -7.35%
EY 1.24 -1.83 0.89 -0.30 29.50 0.09 0.77 7.91%
DY 0.00 0.00 0.00 0.00 10.81 0.00 0.00 -
P/NAPS 0.71 0.83 1.09 1.08 1.08 1.50 1.24 -8.52%

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