[PGLOBE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6321.19%
YoY- -499.64%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 31,984 20,729 10,454 50,353 35,684 22,861 11,642 96.03%
PBT -644 -1,417 277 -19,983 587 -246 1,326 -
Tax -303 -49 -200 -858 -252 -220 -150 59.72%
NP -947 -1,466 77 -20,841 335 -466 1,176 -
-
NP to SH -947 -1,466 77 -20,841 335 -466 1,176 -
-
Tax Rate - - 72.20% - 42.93% - 11.31% -
Total Cost 32,931 22,195 10,377 71,194 35,349 23,327 10,466 114.57%
-
Net Worth 175,783 175,054 183,516 177,080 77,546 77,045 78,606 70.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 175,783 175,054 183,516 177,080 77,546 77,045 78,606 70.92%
NOSH 61,895 61,856 64,166 61,916 62,037 62,133 61,894 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.96% -7.07% 0.74% -41.39% 0.94% -2.04% 10.10% -
ROE -0.54% -0.84% 0.04% -11.77% 0.43% -0.60% 1.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.67 33.51 16.29 81.32 57.52 36.79 18.81 96.01%
EPS -1.53 -2.37 0.12 -33.66 0.54 -0.75 1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.83 2.86 2.86 1.25 1.24 1.27 70.92%
Adjusted Per Share Value based on latest NOSH - 61,918
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.28 2.78 1.40 6.74 4.78 3.06 1.56 95.86%
EPS -0.13 -0.20 0.01 -2.79 0.04 -0.06 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2354 0.2345 0.2458 0.2372 0.1039 0.1032 0.1053 70.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.73 0.82 0.80 1.00 0.89 1.06 -
P/RPS 1.53 2.18 5.03 0.98 1.74 2.42 5.64 -58.06%
P/EPS -51.63 -30.80 683.33 -2.38 185.19 -118.67 55.79 -
EY -1.94 -3.25 0.15 -42.08 0.54 -0.84 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.29 0.28 0.80 0.72 0.83 -51.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 31/05/05 07/03/05 29/11/04 26/08/04 28/05/04 -
Price 0.70 0.85 0.62 1.32 1.00 1.06 0.98 -
P/RPS 1.35 2.54 3.81 1.62 1.74 2.88 5.21 -59.32%
P/EPS -45.75 -35.86 516.67 -3.92 185.19 -141.33 51.58 -
EY -2.19 -2.79 0.19 -25.50 0.54 -0.71 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.22 0.46 0.80 0.85 0.77 -52.72%

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