[PGLOBE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.71%
YoY- -555.92%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 55,334 49,105 48,723 46,219 44,488 41,545 34,489 9.41%
PBT 75,917 3,962 5,109 -1,924 422 -3,091 -34,963 -
Tax -690 -96 -96 0 0 69 1,162 -
NP 75,227 3,866 5,013 -1,924 422 -3,022 -33,801 -
-
NP to SH 75,177 3,866 5,013 -1,924 422 -3,022 -33,801 -
-
Tax Rate 0.91% 2.42% 1.88% - 0.00% - - -
Total Cost -19,893 45,239 43,710 48,143 44,066 44,567 68,290 -
-
Net Worth 241,744 196,059 192,510 187,453 183,527 185,384 119,619 14.33%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 27,910 - - - - - - -
Div Payout % 37.13% - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 241,744 196,059 192,510 187,453 183,527 185,384 119,619 14.33%
NOSH 185,957 188,518 185,106 183,777 178,181 185,384 61,979 23.26%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 135.95% 7.87% 10.29% -4.16% 0.95% -7.27% -98.01% -
ROE 31.10% 1.97% 2.60% -1.03% 0.23% -1.63% -28.26% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.76 26.05 26.32 25.15 24.97 22.41 55.65 -11.23%
EPS 40.43 2.05 2.71 -1.05 0.24 -1.63 -54.54 -
DPS 15.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.04 1.04 1.02 1.03 1.00 1.93 -7.24%
Adjusted Per Share Value based on latest NOSH - 183,777
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.43 6.59 6.54 6.21 5.97 5.58 4.63 9.42%
EPS 10.10 0.52 0.67 -0.26 0.06 -0.41 -4.54 -
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.2633 0.2585 0.2518 0.2465 0.249 0.1607 14.33%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.49 1.76 1.76 1.12 1.14 1.14 0.89 -
P/RPS 5.01 6.76 6.69 4.45 4.57 5.09 1.60 24.27%
P/EPS 3.69 85.82 64.99 -106.98 481.34 -69.93 -1.63 -
EY 27.13 1.17 1.54 -0.93 0.21 -1.43 -61.28 -
DY 10.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.69 1.69 1.10 1.11 1.14 0.46 19.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 21/08/15 25/08/14 23/05/14 22/05/13 23/05/12 27/05/11 26/05/10 -
Price 1.45 2.16 1.89 1.25 1.20 1.16 0.87 -
P/RPS 4.87 8.29 7.18 4.97 4.81 5.18 1.56 24.20%
P/EPS 3.59 105.33 69.79 -119.40 506.68 -71.16 -1.60 -
EY 27.88 0.95 1.43 -0.84 0.20 -1.41 -62.69 -
DY 10.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.08 1.82 1.23 1.17 1.16 0.45 18.95%

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