[PGLOBE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.03%
YoY- 496.63%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 46,568 55,294 59,374 62,748 64,064 60,801 57,598 -13.20%
PBT 5,304 6,109 7,345 7,180 7,908 2,274 -365 -
Tax -600 -894 -2,248 -2,706 -3,728 -810 -168 133.46%
NP 4,704 5,215 5,097 4,474 4,180 1,464 -533 -
-
NP to SH 4,704 5,215 5,097 4,474 4,180 1,464 -533 -
-
Tax Rate 11.31% 14.63% 30.61% 37.69% 47.14% 35.62% - -
Total Cost 41,864 50,079 54,277 58,274 59,884 59,337 58,131 -19.63%
-
Net Worth 78,606 81,755 80,549 78,697 77,911 94,291 91,692 -9.74%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 78,606 81,755 80,549 78,697 77,911 94,291 91,692 -9.74%
NOSH 61,894 61,935 61,961 61,966 61,834 62,033 61,538 0.38%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.10% 9.43% 8.59% 7.13% 6.52% 2.41% -0.93% -
ROE 5.98% 6.38% 6.33% 5.69% 5.37% 1.55% -0.58% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 75.24 89.28 95.83 101.26 103.61 98.01 93.60 -13.53%
EPS 7.60 8.42 8.23 7.22 6.76 2.36 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.30 1.27 1.26 1.52 1.49 -10.09%
Adjusted Per Share Value based on latest NOSH - 61,761
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.24 7.41 7.95 8.40 8.58 8.14 7.71 -13.14%
EPS 0.63 0.70 0.68 0.60 0.56 0.20 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1095 0.1079 0.1054 0.1044 0.1263 0.1228 -9.73%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.06 1.00 0.87 0.90 1.00 1.00 0.85 -
P/RPS 1.41 1.12 0.91 0.89 0.97 1.02 0.91 33.86%
P/EPS 13.95 11.88 10.58 12.47 14.79 42.37 -98.08 -
EY 7.17 8.42 9.46 8.02 6.76 2.36 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.67 0.71 0.79 0.66 0.57 28.44%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 18/11/03 28/08/03 26/05/03 19/02/03 28/11/02 -
Price 0.98 1.00 0.96 1.00 1.00 1.02 1.02 -
P/RPS 1.30 1.12 1.00 0.99 0.97 1.04 1.09 12.45%
P/EPS 12.89 11.88 11.67 13.85 14.79 43.22 -117.69 -
EY 7.76 8.42 8.57 7.22 6.76 2.31 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.74 0.79 0.79 0.67 0.68 8.63%

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