[PGLOBE] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 374.5%
YoY- 826.58%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 59,374 62,748 64,064 60,801 57,598 54,350 51,292 10.23%
PBT 7,345 7,180 7,908 2,274 -365 -960 -952 -
Tax -2,248 -2,706 -3,728 -810 -168 960 952 -
NP 5,097 4,474 4,180 1,464 -533 0 0 -
-
NP to SH 5,097 4,474 4,180 1,464 -533 -1,128 -952 -
-
Tax Rate 30.61% 37.69% 47.14% 35.62% - - - -
Total Cost 54,277 58,274 59,884 59,337 58,131 54,350 51,292 3.83%
-
Net Worth 80,549 78,697 77,911 94,291 91,692 91,727 90,928 -7.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 80,549 78,697 77,911 94,291 91,692 91,727 90,928 -7.75%
NOSH 61,961 61,966 61,834 62,033 61,538 61,978 61,025 1.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.59% 7.13% 6.52% 2.41% -0.93% 0.00% 0.00% -
ROE 6.33% 5.69% 5.37% 1.55% -0.58% -1.23% -1.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 95.83 101.26 103.61 98.01 93.60 87.69 84.05 9.12%
EPS 8.23 7.22 6.76 2.36 -0.87 -1.82 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.26 1.52 1.49 1.48 1.49 -8.68%
Adjusted Per Share Value based on latest NOSH - 61,926
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.95 8.40 8.58 8.14 7.71 7.28 6.87 10.21%
EPS 0.68 0.60 0.56 0.20 -0.07 -0.15 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1054 0.1044 0.1263 0.1228 0.1229 0.1218 -7.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.87 0.90 1.00 1.00 0.85 1.06 1.17 -
P/RPS 0.91 0.89 0.97 1.02 0.91 1.21 1.39 -24.58%
P/EPS 10.58 12.47 14.79 42.37 -98.08 -58.24 -75.00 -
EY 9.46 8.02 6.76 2.36 -1.02 -1.72 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.79 0.66 0.57 0.72 0.79 -10.39%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 26/05/03 19/02/03 28/11/02 29/08/02 31/05/02 -
Price 0.96 1.00 1.00 1.02 1.02 1.06 1.09 -
P/RPS 1.00 0.99 0.97 1.04 1.09 1.21 1.30 -16.03%
P/EPS 11.67 13.85 14.79 43.22 -117.69 -58.24 -69.87 -
EY 8.57 7.22 6.76 2.31 -0.85 -1.72 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.79 0.67 0.68 0.72 0.73 0.91%

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