[PGLOBE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.48%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 40,960 37,980 43,168 41,730 39,756 41,432 41,948 -1.58%
PBT -3,992 -9,608 -2,648 -769 -1,438 -708 -611 250.69%
Tax -1,602 -328 -1,400 -438 -378 -464 962 -
NP -5,594 -9,936 -4,048 -1,208 -1,816 -1,172 351 -
-
NP to SH -5,594 -9,936 -4,048 -1,208 -1,816 -1,172 351 -
-
Tax Rate - - - - - - - -
Total Cost 46,554 47,916 47,216 42,938 41,572 42,604 41,597 7.81%
-
Net Worth 163,364 163,535 165,936 169,409 168,628 170,812 169,852 -2.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,364 163,535 165,936 169,409 168,628 170,812 169,852 -2.56%
NOSH 61,880 61,945 61,916 62,054 61,768 62,340 61,764 0.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -13.66% -26.16% -9.38% -2.89% -4.57% -2.83% 0.84% -
ROE -3.42% -6.08% -2.44% -0.71% -1.08% -0.69% 0.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.19 61.31 69.72 67.25 64.36 66.46 67.92 -1.71%
EPS -9.04 -16.04 -6.54 -1.95 -2.94 -1.88 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.64 2.68 2.73 2.73 2.74 2.75 -2.69%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.50 5.10 5.80 5.60 5.34 5.56 5.63 -1.54%
EPS -0.75 -1.33 -0.54 -0.16 -0.24 -0.16 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.2196 0.2229 0.2275 0.2265 0.2294 0.2281 -2.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 1.08 1.18 0.74 0.74 0.74 0.73 -
P/RPS 1.75 1.76 1.69 1.10 1.15 1.11 1.07 38.94%
P/EPS -12.83 -6.73 -18.05 -38.01 -25.17 -39.36 128.46 -
EY -7.79 -14.85 -5.54 -2.63 -3.97 -2.54 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.44 0.27 0.27 0.27 0.27 38.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 27/02/07 30/11/06 29/08/06 18/05/06 23/02/06 -
Price 1.30 1.10 0.94 1.00 0.70 0.77 0.72 -
P/RPS 1.96 1.79 1.35 1.49 1.09 1.16 1.06 50.81%
P/EPS -14.38 -6.86 -14.38 -51.37 -23.81 -40.96 126.70 -
EY -6.95 -14.58 -6.96 -1.95 -4.20 -2.44 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.35 0.37 0.26 0.28 0.26 52.75%

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