[PGLOBE] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -56.47%
YoY- 158.22%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 56,788 56,676 32,074 84,337 38,226 16,199 40,650 5.72%
PBT 4,181 2,890 -4,056 4,498 -4,076 2,973 1,064 25.60%
Tax -1,417 857 -2,604 -2,365 412 -652 -1,577 -1.76%
NP 2,764 3,747 -6,660 2,133 -3,664 2,321 -513 -
-
NP to SH 2,826 3,763 -6,660 2,133 -3,664 2,363 -775 -
-
Tax Rate 33.89% -29.65% - 52.58% - 21.93% 148.21% -
Total Cost 54,024 52,929 38,734 82,204 41,890 13,878 41,163 4.63%
-
Net Worth 298,649 298,649 237,052 242,648 240,782 242,648 240,717 3.65%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 298,649 298,649 237,052 242,648 240,782 242,648 240,717 3.65%
NOSH 746,623 746,623 186,655 186,652 186,652 186,652 186,603 25.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.87% 6.61% -20.76% 2.53% -9.59% 14.33% -1.26% -
ROE 0.95% 1.26% -2.81% 0.88% -1.52% 0.97% -0.32% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.61 7.59 17.18 45.18 20.48 8.68 21.78 -16.06%
EPS 0.38 0.50 -3.57 1.14 -1.96 1.27 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 1.27 1.30 1.29 1.30 1.29 -17.72%
Adjusted Per Share Value based on latest NOSH - 186,652
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.63 7.61 4.31 11.33 5.13 2.18 5.46 5.73%
EPS 0.38 0.51 -0.89 0.29 -0.49 0.32 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4011 0.3184 0.3259 0.3234 0.3259 0.3233 3.65%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.18 0.20 0.605 0.98 1.02 1.49 1.40 -
P/RPS 2.37 2.63 3.52 2.17 4.98 17.17 6.43 -15.31%
P/EPS 47.56 39.68 -16.96 85.76 -51.96 117.69 -337.09 -
EY 2.10 2.52 -5.90 1.17 -1.92 0.85 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.48 0.75 0.79 1.15 1.09 -13.70%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 22/02/22 23/02/21 26/02/20 26/02/19 14/02/18 22/02/17 -
Price 0.165 0.205 0.64 0.92 1.07 1.42 1.39 -
P/RPS 2.17 2.70 3.72 2.04 5.22 16.36 6.38 -16.44%
P/EPS 43.59 40.67 -17.94 80.51 -54.51 112.17 -334.68 -
EY 2.29 2.46 -5.58 1.24 -1.83 0.89 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.50 0.71 0.83 1.09 1.08 -14.90%

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