[PGLOBE] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.72%
YoY- -150.89%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 62,748 64,064 60,801 57,598 54,350 51,292 53,131 11.76%
PBT 7,180 7,908 2,274 -365 -960 -952 353 649.25%
Tax -2,706 -3,728 -810 -168 960 952 -195 480.25%
NP 4,474 4,180 1,464 -533 0 0 158 834.72%
-
NP to SH 4,474 4,180 1,464 -533 -1,128 -952 158 834.72%
-
Tax Rate 37.69% 47.14% 35.62% - - - 55.24% -
Total Cost 58,274 59,884 59,337 58,131 54,350 51,292 52,973 6.58%
-
Net Worth 78,697 77,911 94,291 91,692 91,727 90,928 91,761 -9.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 78,697 77,911 94,291 91,692 91,727 90,928 91,761 -9.75%
NOSH 61,966 61,834 62,033 61,538 61,978 61,025 60,769 1.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.13% 6.52% 2.41% -0.93% 0.00% 0.00% 0.30% -
ROE 5.69% 5.37% 1.55% -0.58% -1.23% -1.05% 0.17% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 101.26 103.61 98.01 93.60 87.69 84.05 87.43 10.31%
EPS 7.22 6.76 2.36 -0.87 -1.82 -1.56 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.52 1.49 1.48 1.49 1.51 -10.92%
Adjusted Per Share Value based on latest NOSH - 63,076
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.43 8.60 8.17 7.74 7.30 6.89 7.14 11.74%
EPS 0.60 0.56 0.20 -0.07 -0.15 -0.13 0.02 871.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1057 0.1046 0.1266 0.1231 0.1232 0.1221 0.1232 -9.73%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 1.00 1.00 0.85 1.06 1.17 0.97 -
P/RPS 0.89 0.97 1.02 0.91 1.21 1.39 1.11 -13.72%
P/EPS 12.47 14.79 42.37 -98.08 -58.24 -75.00 373.08 -89.68%
EY 8.02 6.76 2.36 -1.02 -1.72 -1.33 0.27 865.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.66 0.57 0.72 0.79 0.64 7.18%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 19/02/03 28/11/02 29/08/02 31/05/02 10/04/02 -
Price 1.00 1.00 1.02 1.02 1.06 1.09 1.16 -
P/RPS 0.99 0.97 1.04 1.09 1.21 1.30 1.33 -17.91%
P/EPS 13.85 14.79 43.22 -117.69 -58.24 -69.87 446.15 -90.18%
EY 7.22 6.76 2.31 -0.85 -1.72 -1.43 0.22 931.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.67 0.68 0.72 0.73 0.77 1.72%

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