[PGLOBE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -11.59%
YoY- -23.6%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 34,489 33,860 37,300 40,496 44,583 44,895 46,708 -18.32%
PBT -34,963 -35,597 -23,722 -13,393 -12,045 -13,109 -7,193 187.22%
Tax 1,162 1,189 831 1,427 1,322 1,295 -3,153 -
NP -33,801 -34,408 -22,891 -11,966 -10,723 -11,814 -10,346 120.33%
-
NP to SH -33,801 -34,408 -22,891 -11,966 -10,723 -11,814 -10,346 120.33%
-
Tax Rate - - - - - - - -
Total Cost 68,290 68,268 60,191 52,462 55,306 56,709 57,054 12.74%
-
Net Worth 119,619 121,968 138,737 149,786 154,922 157,369 160,675 -17.87%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 119,619 121,968 138,737 149,786 154,922 157,369 160,675 -17.87%
NOSH 61,979 61,913 61,936 61,895 61,968 61,956 62,037 -0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -98.01% -101.62% -61.37% -29.55% -24.05% -26.31% -22.15% -
ROE -28.26% -28.21% -16.50% -7.99% -6.92% -7.51% -6.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 55.65 54.69 60.22 65.43 71.94 72.46 75.29 -18.26%
EPS -54.54 -55.57 -36.96 -19.33 -17.30 -19.07 -16.68 120.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.97 2.24 2.42 2.50 2.54 2.59 -17.82%
Adjusted Per Share Value based on latest NOSH - 61,895
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.62 4.54 5.00 5.42 5.97 6.01 6.26 -18.34%
EPS -4.53 -4.61 -3.07 -1.60 -1.44 -1.58 -1.39 119.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.1634 0.1858 0.2006 0.2075 0.2108 0.2152 -17.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.89 1.60 1.48 1.25 0.95 1.05 1.17 -
P/RPS 1.60 2.93 2.46 1.91 1.32 1.45 1.55 2.14%
P/EPS -1.63 -2.88 -4.00 -6.47 -5.49 -5.51 -7.02 -62.25%
EY -61.28 -34.73 -24.97 -15.47 -18.21 -18.16 -14.25 164.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.81 0.66 0.52 0.38 0.41 0.45 1.47%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 26/11/09 27/08/09 13/05/09 25/02/09 14/11/08 -
Price 0.87 1.73 1.50 1.50 1.10 1.00 1.05 -
P/RPS 1.56 3.16 2.49 2.29 1.53 1.38 1.39 8.00%
P/EPS -1.60 -3.11 -4.06 -7.76 -6.36 -5.24 -6.30 -59.92%
EY -62.69 -32.12 -24.64 -12.89 -15.73 -19.07 -15.88 149.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.88 0.67 0.62 0.44 0.39 0.41 6.40%

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