[PGLOBE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12.23%
YoY- -25.32%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 12,823 11,219 11,642 10,763 13,157 15,358 16,016 -13.74%
PBT 833 -1,572 1,326 600 1,919 1,613 1,977 -43.70%
Tax -32 -70 -150 792 -333 -421 -932 -89.37%
NP 801 -1,642 1,176 1,392 1,586 1,192 1,045 -16.20%
-
NP to SH 801 -1,642 1,176 1,392 1,586 1,192 1,045 -16.20%
-
Tax Rate 3.84% - 11.31% -132.00% 17.35% 26.10% 47.14% -
Total Cost 12,022 12,861 10,466 9,371 11,571 14,166 14,971 -13.57%
-
Net Worth 77,616 76,833 78,606 81,664 80,539 78,437 77,911 -0.25%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 77,616 76,833 78,606 81,664 80,539 78,437 77,911 -0.25%
NOSH 62,093 61,962 61,894 61,866 61,953 61,761 61,834 0.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.25% -14.64% 10.10% 12.93% 12.05% 7.76% 6.52% -
ROE 1.03% -2.14% 1.50% 1.70% 1.97% 1.52% 1.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.65 18.11 18.81 17.40 21.24 24.87 25.90 -13.98%
EPS 1.29 -2.65 1.90 2.25 2.56 1.93 1.69 -16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.27 1.32 1.30 1.27 1.26 -0.52%
Adjusted Per Share Value based on latest NOSH - 61,866
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.72 1.50 1.56 1.44 1.76 2.06 2.15 -13.78%
EPS 0.11 -0.22 0.16 0.19 0.21 0.16 0.14 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1029 0.1053 0.1094 0.1079 0.1051 0.1044 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 0.89 1.06 1.00 0.87 0.90 1.00 -
P/RPS 4.84 4.92 5.64 5.75 4.10 3.62 3.86 16.23%
P/EPS 77.52 -33.58 55.79 44.44 33.98 46.63 59.17 19.67%
EY 1.29 -2.98 1.79 2.25 2.94 2.14 1.69 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.83 0.76 0.67 0.71 0.79 0.83%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 28/05/04 27/02/04 18/11/03 28/08/03 26/05/03 -
Price 1.00 1.06 0.98 1.00 0.96 1.00 1.00 -
P/RPS 4.84 5.85 5.21 5.75 4.52 4.02 3.86 16.23%
P/EPS 77.52 -40.00 51.58 44.44 37.50 51.81 59.17 19.67%
EY 1.29 -2.50 1.94 2.25 2.67 1.93 1.69 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.77 0.76 0.74 0.79 0.79 0.83%

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