[PGLOBE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 134.75%
YoY- 521.94%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,742 11,134 12,617 11,177 11,812 11,792 11,438 1.75%
PBT 864 1,719 1,656 827 -2,380 -81 -290 -
Tax -96 0 0 0 0 0 0 -
NP 768 1,719 1,656 827 -2,380 -81 -290 -
-
NP to SH 768 1,719 1,656 827 -2,380 -81 -290 -
-
Tax Rate 11.11% 0.00% 0.00% 0.00% - - - -
Total Cost 10,974 9,415 10,961 10,350 14,192 11,873 11,728 -4.32%
-
Net Worth 194,809 190,383 189,788 187,453 186,928 206,550 184,875 3.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 194,809 190,383 189,788 187,453 186,928 206,550 184,875 3.54%
NOSH 187,317 184,838 186,067 183,777 185,078 202,500 181,250 2.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.54% 15.44% 13.13% 7.40% -20.15% -0.69% -2.54% -
ROE 0.39% 0.90% 0.87% 0.44% -1.27% -0.04% -0.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.27 6.02 6.78 6.08 6.38 5.82 6.31 -0.42%
EPS 0.41 0.93 0.89 0.45 -1.28 -0.04 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.02 1.02 1.01 1.02 1.02 1.29%
Adjusted Per Share Value based on latest NOSH - 183,777
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.57 1.49 1.69 1.50 1.58 1.58 1.53 1.73%
EPS 0.10 0.23 0.22 0.11 -0.32 -0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.255 0.2542 0.2511 0.2504 0.2766 0.2476 3.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 1.26 1.16 1.12 1.10 1.17 1.20 -
P/RPS 19.14 20.92 17.11 18.42 17.24 20.09 19.02 0.41%
P/EPS 292.68 135.48 130.34 248.89 -85.54 -2,925.00 -750.00 -
EY 0.34 0.74 0.77 0.40 -1.17 -0.03 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 1.14 1.10 1.09 1.15 1.18 -1.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 22/05/13 27/02/13 27/11/12 27/08/12 -
Price 1.40 1.28 1.20 1.25 1.10 1.10 1.14 -
P/RPS 22.33 21.25 17.70 20.55 17.24 18.89 18.06 15.15%
P/EPS 341.46 137.63 134.83 277.78 -85.54 -2,750.00 -712.50 -
EY 0.29 0.73 0.74 0.36 -1.17 -0.04 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.18 1.23 1.09 1.08 1.12 13.22%

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