[PGLOBE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.93%
YoY- 1055.75%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 45,722 46,568 55,294 59,374 62,748 64,064 60,801 -17.31%
PBT -492 5,304 6,109 7,345 7,180 7,908 2,274 -
Tax -440 -600 -894 -2,248 -2,706 -3,728 -810 -33.44%
NP -932 4,704 5,215 5,097 4,474 4,180 1,464 -
-
NP to SH -932 4,704 5,215 5,097 4,474 4,180 1,464 -
-
Tax Rate - 11.31% 14.63% 30.61% 37.69% 47.14% 35.62% -
Total Cost 46,654 41,864 50,079 54,277 58,274 59,884 59,337 -14.82%
-
Net Worth 77,045 78,606 81,755 80,549 78,697 77,911 94,291 -12.60%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 77,045 78,606 81,755 80,549 78,697 77,911 94,291 -12.60%
NOSH 62,133 61,894 61,935 61,961 61,966 61,834 62,033 0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.04% 10.10% 9.43% 8.59% 7.13% 6.52% 2.41% -
ROE -1.21% 5.98% 6.38% 6.33% 5.69% 5.37% 1.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.59 75.24 89.28 95.83 101.26 103.61 98.01 -17.40%
EPS -1.50 7.60 8.42 8.23 7.22 6.76 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.27 1.32 1.30 1.27 1.26 1.52 -12.70%
Adjusted Per Share Value based on latest NOSH - 61,953
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.14 6.25 7.43 7.97 8.43 8.60 8.17 -17.35%
EPS -0.13 0.63 0.70 0.68 0.60 0.56 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1035 0.1056 0.1098 0.1082 0.1057 0.1046 0.1266 -12.57%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.89 1.06 1.00 0.87 0.90 1.00 1.00 -
P/RPS 1.21 1.41 1.12 0.91 0.89 0.97 1.02 12.07%
P/EPS -59.33 13.95 11.88 10.58 12.47 14.79 42.37 -
EY -1.69 7.17 8.42 9.46 8.02 6.76 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.76 0.67 0.71 0.79 0.66 5.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 18/11/03 28/08/03 26/05/03 19/02/03 -
Price 1.06 0.98 1.00 0.96 1.00 1.00 1.02 -
P/RPS 1.44 1.30 1.12 1.00 0.99 0.97 1.04 24.25%
P/EPS -70.67 12.89 11.88 11.67 13.85 14.79 43.22 -
EY -1.42 7.76 8.42 8.57 7.22 6.76 2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.76 0.74 0.79 0.79 0.67 17.20%

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