[PGLOBE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -44.35%
YoY- -203.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,877 39,744 37,620 33,860 32,832 32,222 35,104 8.86%
PBT -3,233 -4,576 -7,140 -36,290 -25,306 -14,766 -9,676 -51.81%
Tax 98 150 0 461 485 54 108 -6.26%
NP -3,134 -4,426 -7,140 -35,829 -24,821 -14,712 -9,568 -52.45%
-
NP to SH -3,134 -4,426 -7,140 -35,829 -24,821 -14,712 -9,568 -52.45%
-
Tax Rate - - - - - - - -
Total Cost 43,011 44,170 44,760 69,689 57,653 46,934 44,672 -2.49%
-
Net Worth 192,522 193,405 119,619 121,363 138,722 149,844 154,922 15.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 192,522 193,405 119,619 121,363 138,722 149,844 154,922 15.57%
NOSH 185,118 185,966 61,979 61,919 61,929 61,919 61,968 107.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.86% -11.14% -18.98% -105.82% -75.60% -45.66% -27.26% -
ROE -1.63% -2.29% -5.97% -29.52% -17.89% -9.82% -6.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.54 21.37 60.70 54.68 53.02 52.04 56.65 -47.48%
EPS -1.69 -2.38 -11.52 -57.86 -40.08 -23.76 -15.44 -77.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.93 1.96 2.24 2.42 2.50 -44.24%
Adjusted Per Share Value based on latest NOSH - 61,913
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.36 5.34 5.05 4.55 4.41 4.33 4.71 8.99%
EPS -0.42 -0.59 -0.96 -4.81 -3.33 -1.98 -1.29 -52.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2597 0.1607 0.163 0.1863 0.2012 0.2081 15.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.10 0.89 0.89 1.60 1.48 1.25 0.95 -
P/RPS 5.11 4.16 1.47 2.93 2.79 2.40 1.68 109.78%
P/EPS -64.96 -37.39 -7.73 -2.77 -3.69 -5.26 -6.15 380.71%
EY -1.54 -2.67 -12.94 -36.16 -27.08 -19.01 -16.25 -79.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.86 0.46 0.82 0.66 0.52 0.38 98.03%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 20/08/10 26/05/10 25/02/10 26/11/09 27/08/09 13/05/09 -
Price 1.08 1.18 0.87 1.73 1.50 1.50 1.10 -
P/RPS 5.01 5.52 1.43 3.16 2.83 2.88 1.94 88.12%
P/EPS -63.78 -49.58 -7.55 -2.99 -3.74 -6.31 -7.12 330.74%
EY -1.57 -2.02 -13.24 -33.45 -26.72 -15.84 -14.04 -76.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 0.45 0.88 0.67 0.62 0.44 77.34%

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