[PGLOBE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -16.67%
YoY- -257.5%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,794 11,177 46,068 34,256 22,464 11,026 43,731 -33.37%
PBT 2,483 827 -2,951 -567 -486 -196 623 151.58%
Tax 0 0 0 0 0 0 0 -
NP 2,483 827 -2,951 -567 -486 -196 623 151.58%
-
NP to SH 2,483 827 -2,951 -567 -486 -196 623 151.58%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 21,311 10,350 49,019 34,823 22,950 11,222 43,108 -37.50%
-
Net Worth 189,004 187,453 187,681 186,561 190,661 183,527 192,159 -1.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 189,004 187,453 187,681 186,561 190,661 183,527 192,159 -1.09%
NOSH 185,298 183,777 185,822 182,903 186,923 178,181 186,562 -0.45%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.44% 7.40% -6.41% -1.66% -2.16% -1.78% 1.42% -
ROE 1.31% 0.44% -1.57% -0.30% -0.25% -0.11% 0.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.84 6.08 24.79 18.73 12.02 6.19 23.44 -33.07%
EPS 1.34 0.45 -1.58 -0.31 -0.26 -0.11 0.34 149.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 1.02 1.02 1.03 1.03 -0.64%
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.19 1.50 6.17 4.59 3.01 1.48 5.86 -33.35%
EPS 0.33 0.11 -0.40 -0.08 -0.07 -0.03 0.08 157.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.2511 0.2514 0.2499 0.2554 0.2458 0.2574 -1.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.16 1.12 1.10 1.17 1.20 1.14 1.05 -
P/RPS 9.03 18.42 4.44 6.25 9.99 18.42 4.48 59.63%
P/EPS 86.57 248.89 -69.27 -377.42 -461.54 -1,036.36 314.43 -57.71%
EY 1.16 0.40 -1.44 -0.26 -0.22 -0.10 0.32 136.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.10 1.09 1.15 1.18 1.11 1.02 7.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 22/05/13 27/02/13 27/11/12 27/08/12 23/05/12 28/02/12 -
Price 1.20 1.25 1.10 1.10 1.14 1.20 1.12 -
P/RPS 9.35 20.55 4.44 5.87 9.49 19.39 4.78 56.47%
P/EPS 89.55 277.78 -69.27 -354.84 -438.46 -1,090.91 335.39 -58.56%
EY 1.12 0.36 -1.44 -0.28 -0.23 -0.09 0.30 140.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.23 1.09 1.08 1.12 1.17 1.09 5.43%

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