[PGLOBE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 95.02%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 40,681 29,908 19,872 9,405 33,860 24,624 16,111 85.11%
PBT -4,881 -2,425 -2,288 -1,785 -36,290 -18,980 -7,383 -24.05%
Tax 69 74 75 0 461 364 27 86.60%
NP -4,812 -2,351 -2,213 -1,785 -35,829 -18,616 -7,356 -24.58%
-
NP to SH -4,812 -2,351 -2,213 -1,785 -35,829 -18,616 -7,356 -24.58%
-
Tax Rate - - - - - - - -
Total Cost 45,493 32,259 22,085 11,190 69,689 43,240 23,467 55.28%
-
Net Worth 157,669 192,522 193,405 119,619 121,363 138,722 149,844 3.44%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 157,669 192,522 193,405 119,619 121,363 138,722 149,844 3.44%
NOSH 154,577 185,118 185,966 61,979 61,919 61,929 61,919 83.72%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -11.83% -7.86% -11.14% -18.98% -105.82% -75.60% -45.66% -
ROE -3.05% -1.22% -1.14% -1.49% -29.52% -13.42% -4.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.32 16.16 10.69 15.17 54.68 39.76 26.02 0.76%
EPS -3.11 -1.27 -1.19 -2.88 -57.86 -30.06 -11.88 -58.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.04 1.93 1.96 2.24 2.42 -43.69%
Adjusted Per Share Value based on latest NOSH - 61,979
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.45 4.01 2.66 1.26 4.54 3.30 2.16 85.02%
EPS -0.64 -0.31 -0.30 -0.24 -4.80 -2.49 -0.99 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.2579 0.259 0.1602 0.1625 0.1858 0.2007 3.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.18 1.10 0.89 0.89 1.60 1.48 1.25 -
P/RPS 4.48 6.81 8.33 5.87 2.93 3.72 4.80 -4.48%
P/EPS -37.91 -86.61 -74.79 -30.90 -2.77 -4.92 -10.52 134.50%
EY -2.64 -1.15 -1.34 -3.24 -36.16 -20.31 -9.50 -57.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.06 0.86 0.46 0.82 0.66 0.52 70.47%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 20/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 1.12 1.08 1.18 0.87 1.73 1.50 1.50 -
P/RPS 4.26 6.68 11.04 5.73 3.16 3.77 5.76 -18.17%
P/EPS -35.98 -85.04 -99.16 -30.21 -2.99 -4.99 -12.63 100.57%
EY -2.78 -1.18 -1.01 -3.31 -33.45 -20.04 -7.92 -50.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.04 1.13 0.45 0.88 0.67 0.62 46.40%

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