[PGLOBE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.14%
YoY- -81.03%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,723 46,670 46,740 47,398 46,219 46,068 45,872 4.10%
PBT 5,109 5,066 1,822 22 -1,924 -2,947 -303 -
Tax -96 -96 0 0 0 0 0 -
NP 5,013 4,970 1,822 22 -1,924 -2,947 -303 -
-
NP to SH 5,013 4,970 1,822 22 -1,924 -2,947 -303 -
-
Tax Rate 1.88% 1.89% 0.00% 0.00% - - - -
Total Cost 43,710 41,700 44,918 47,376 48,143 49,015 46,175 -3.59%
-
Net Worth 192,510 194,809 190,383 189,788 187,453 186,928 206,550 -4.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 192,510 194,809 190,383 189,788 187,453 186,928 206,550 -4.58%
NOSH 185,106 187,317 184,838 186,067 183,777 185,078 202,500 -5.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.29% 10.65% 3.90% 0.05% -4.16% -6.40% -0.66% -
ROE 2.60% 2.55% 0.96% 0.01% -1.03% -1.58% -0.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.32 24.91 25.29 25.47 25.15 24.89 22.65 10.53%
EPS 2.71 2.65 0.99 0.01 -1.05 -1.59 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.03 1.02 1.02 1.01 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 186,067
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.53 6.25 6.26 6.35 6.19 6.17 6.14 4.19%
EPS 0.67 0.67 0.24 0.00 -0.26 -0.39 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.2609 0.255 0.2542 0.2511 0.2504 0.2766 -4.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.20 1.26 1.16 1.12 1.10 1.17 -
P/RPS 6.69 4.82 4.98 4.55 4.45 4.42 5.16 18.91%
P/EPS 64.99 45.23 127.82 9,810.83 -106.98 -69.08 -781.93 -
EY 1.54 2.21 0.78 0.01 -0.93 -1.45 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.15 1.22 1.14 1.10 1.09 1.15 29.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 27/02/14 28/11/13 30/08/13 22/05/13 27/02/13 27/11/12 -
Price 1.89 1.40 1.28 1.20 1.25 1.10 1.10 -
P/RPS 7.18 5.62 5.06 4.71 4.97 4.42 4.86 29.74%
P/EPS 69.79 52.77 129.85 10,149.13 -119.40 -69.08 -735.15 -
EY 1.43 1.90 0.77 0.01 -0.84 -1.45 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.35 1.24 1.18 1.23 1.09 1.08 41.65%

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