[PGLOBE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -28.62%
YoY- 539.08%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 55,294 44,531 31,374 16,016 60,801 43,199 27,175 60.36%
PBT 6,109 5,509 3,590 1,977 2,274 -274 -480 -
Tax -894 -1,686 -1,353 -932 -810 -126 480 -
NP 5,215 3,823 2,237 1,045 1,464 -400 0 -
-
NP to SH 5,215 3,823 2,237 1,045 1,464 -400 -564 -
-
Tax Rate 14.63% 30.60% 37.69% 47.14% 35.62% - - -
Total Cost 50,079 40,708 29,137 14,971 59,337 43,599 27,175 50.14%
-
Net Worth 81,755 80,549 78,697 77,911 94,291 91,692 91,727 -7.36%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 81,755 80,549 78,697 77,911 94,291 91,692 91,727 -7.36%
NOSH 61,935 61,961 61,966 61,834 62,033 61,538 61,978 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.43% 8.59% 7.13% 6.52% 2.41% -0.93% 0.00% -
ROE 6.38% 4.75% 2.84% 1.34% 1.55% -0.44% -0.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.28 71.87 50.63 25.90 98.01 70.20 43.85 60.43%
EPS 8.42 6.17 3.61 1.69 2.36 -0.65 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.27 1.26 1.52 1.49 1.48 -7.32%
Adjusted Per Share Value based on latest NOSH - 61,834
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.41 5.96 4.20 2.15 8.14 5.79 3.64 60.41%
EPS 0.70 0.51 0.30 0.14 0.20 -0.05 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1079 0.1054 0.1044 0.1263 0.1228 0.1229 -7.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.87 0.90 1.00 1.00 0.85 1.06 -
P/RPS 1.12 1.21 1.78 3.86 1.02 1.21 2.42 -40.08%
P/EPS 11.88 14.10 24.93 59.17 42.37 -130.77 -116.48 -
EY 8.42 7.09 4.01 1.69 2.36 -0.76 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.71 0.79 0.66 0.57 0.72 3.66%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 28/08/03 26/05/03 19/02/03 28/11/02 29/08/02 -
Price 1.00 0.96 1.00 1.00 1.02 1.02 1.06 -
P/RPS 1.12 1.34 1.98 3.86 1.04 1.45 2.42 -40.08%
P/EPS 11.88 15.56 27.70 59.17 43.22 -156.92 -116.48 -
EY 8.42 6.43 3.61 1.69 2.31 -0.64 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.79 0.79 0.67 0.68 0.72 3.66%

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