[PGLOBE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -420.46%
YoY- -573.68%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 34,928 23,794 11,177 46,068 34,256 22,464 11,026 115.54%
PBT 4,201 2,483 827 -2,951 -567 -486 -196 -
Tax 0 0 0 0 0 0 0 -
NP 4,201 2,483 827 -2,951 -567 -486 -196 -
-
NP to SH 4,201 2,483 827 -2,951 -567 -486 -196 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 30,727 21,311 10,350 49,019 34,823 22,950 11,222 95.59%
-
Net Worth 191,461 189,004 187,453 187,681 186,561 190,661 183,527 2.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 191,461 189,004 187,453 187,681 186,561 190,661 183,527 2.85%
NOSH 185,884 185,298 183,777 185,822 182,903 186,923 178,181 2.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.03% 10.44% 7.40% -6.41% -1.66% -2.16% -1.78% -
ROE 2.19% 1.31% 0.44% -1.57% -0.30% -0.25% -0.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.79 12.84 6.08 24.79 18.73 12.02 6.19 109.50%
EPS 2.26 1.34 0.45 -1.58 -0.31 -0.26 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.02 1.01 1.02 1.02 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 185,078
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.68 3.19 1.50 6.17 4.59 3.01 1.48 115.28%
EPS 0.56 0.33 0.11 -0.40 -0.08 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.2531 0.2511 0.2514 0.2499 0.2554 0.2458 2.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.16 1.12 1.10 1.17 1.20 1.14 -
P/RPS 6.71 9.03 18.42 4.44 6.25 9.99 18.42 -48.96%
P/EPS 55.75 86.57 248.89 -69.27 -377.42 -461.54 -1,036.36 -
EY 1.79 1.16 0.40 -1.44 -0.26 -0.22 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.14 1.10 1.09 1.15 1.18 1.11 6.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 22/05/13 27/02/13 27/11/12 27/08/12 23/05/12 -
Price 1.28 1.20 1.25 1.10 1.10 1.14 1.20 -
P/RPS 6.81 9.35 20.55 4.44 5.87 9.49 19.39 -50.18%
P/EPS 56.64 89.55 277.78 -69.27 -354.84 -438.46 -1,090.91 -
EY 1.77 1.12 0.36 -1.44 -0.28 -0.23 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.18 1.23 1.09 1.08 1.12 1.17 3.94%

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