[PGLOBE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 201.24%
YoY- 663.08%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,133 65,000 63,994 60,801 55,275 53,667 54,331 9.34%
PBT 8,057 6,344 4,489 2,274 -1,624 -705 503 534.36%
Tax -2,370 -2,079 -1,742 -810 178 32 -77 880.09%
NP 5,687 4,265 2,747 1,464 -1,446 -673 426 461.86%
-
NP to SH 5,687 4,265 2,747 1,464 -1,446 -673 426 461.86%
-
Tax Rate 29.42% 32.77% 38.81% 35.62% - - 15.31% -
Total Cost 56,446 60,735 61,247 59,337 56,721 54,340 53,905 3.11%
-
Net Worth 80,539 78,437 77,911 94,128 93,984 92,784 90,928 -7.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 80,539 78,437 77,911 94,128 93,984 92,784 90,928 -7.76%
NOSH 61,953 61,761 61,834 61,926 63,076 62,692 61,025 1.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.15% 6.56% 4.29% 2.41% -2.62% -1.25% 0.78% -
ROE 7.06% 5.44% 3.53% 1.56% -1.54% -0.73% 0.47% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.29 105.24 103.49 98.18 87.63 85.60 89.03 8.25%
EPS 9.18 6.91 4.44 2.36 -2.29 -1.07 0.70 455.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.26 1.52 1.49 1.48 1.49 -8.68%
Adjusted Per Share Value based on latest NOSH - 61,926
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.32 8.71 8.57 8.14 7.40 7.19 7.28 9.30%
EPS 0.76 0.57 0.37 0.20 -0.19 -0.09 0.06 442.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1051 0.1044 0.1261 0.1259 0.1243 0.1218 -7.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.87 0.90 1.00 1.00 0.85 1.06 1.17 -
P/RPS 0.87 0.86 0.97 1.02 0.97 1.24 1.31 -23.86%
P/EPS 9.48 13.03 22.51 42.30 -37.08 -98.74 167.61 -85.23%
EY 10.55 7.67 4.44 2.36 -2.70 -1.01 0.60 575.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.79 0.66 0.57 0.72 0.79 -10.39%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 26/05/03 19/02/03 28/11/02 29/08/02 31/05/02 -
Price 0.96 1.00 1.00 1.02 1.02 1.06 1.09 -
P/RPS 0.96 0.95 0.97 1.04 1.16 1.24 1.22 -14.75%
P/EPS 10.46 14.48 22.51 43.15 -44.49 -98.74 156.15 -83.47%
EY 9.56 6.91 4.44 2.32 -2.25 -1.01 0.64 505.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.79 0.67 0.68 0.72 0.73 0.91%

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