[PGLOBE] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.07%
YoY- 465.64%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 11,642 10,763 13,157 15,358 16,016 17,602 16,024 -19.16%
PBT 1,326 600 1,919 1,613 1,977 2,548 206 245.64%
Tax -150 792 -333 -421 -932 -684 -42 133.46%
NP 1,176 1,392 1,586 1,192 1,045 1,864 164 271.41%
-
NP to SH 1,176 1,392 1,586 1,192 1,045 1,864 164 271.41%
-
Tax Rate 11.31% -132.00% 17.35% 26.10% 47.14% 26.84% 20.39% -
Total Cost 10,466 9,371 11,571 14,166 14,971 15,738 15,860 -24.18%
-
Net Worth 78,606 81,664 80,539 78,437 77,911 94,128 93,984 -11.22%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 78,606 81,664 80,539 78,437 77,911 94,128 93,984 -11.22%
NOSH 61,894 61,866 61,953 61,761 61,834 61,926 63,076 -1.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.10% 12.93% 12.05% 7.76% 6.52% 10.59% 1.02% -
ROE 1.50% 1.70% 1.97% 1.52% 1.34% 1.98% 0.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.81 17.40 21.24 24.87 25.90 28.42 25.40 -18.13%
EPS 1.90 2.25 2.56 1.93 1.69 3.01 0.26 276.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.30 1.27 1.26 1.52 1.49 -10.09%
Adjusted Per Share Value based on latest NOSH - 61,761
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.56 1.45 1.77 2.06 2.15 2.36 2.15 -19.23%
EPS 0.16 0.19 0.21 0.16 0.14 0.25 0.02 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1097 0.1082 0.1053 0.1046 0.1264 0.1262 -11.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.06 1.00 0.87 0.90 1.00 1.00 0.85 -
P/RPS 5.64 5.75 4.10 3.62 3.86 3.52 3.35 41.47%
P/EPS 55.79 44.44 33.98 46.63 59.17 33.22 326.92 -69.20%
EY 1.79 2.25 2.94 2.14 1.69 3.01 0.31 221.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.67 0.71 0.79 0.66 0.57 28.44%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 18/11/03 28/08/03 26/05/03 19/02/03 28/11/02 -
Price 0.98 1.00 0.96 1.00 1.00 1.02 1.02 -
P/RPS 5.21 5.75 4.52 4.02 3.86 3.59 4.02 18.85%
P/EPS 51.58 44.44 37.50 51.81 59.17 33.89 392.31 -74.11%
EY 1.94 2.25 2.67 1.93 1.69 2.95 0.25 291.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.74 0.79 0.79 0.67 0.68 8.63%

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