[PGLOBE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1306.77%
YoY- -499.64%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 46,652 48,220 49,165 50,353 46,447 46,781 50,920 -5.66%
PBT -21,214 -21,154 -21,032 -19,983 1,187 2,273 5,458 -
Tax -909 -687 -908 -858 540 239 -112 303.34%
NP -22,123 -21,841 -21,940 -20,841 1,727 2,512 5,346 -
-
NP to SH -22,123 -21,841 -21,940 -20,841 1,727 2,512 5,346 -
-
Tax Rate - - - - -45.49% -10.51% 2.05% -
Total Cost 68,775 70,061 71,105 71,194 44,720 44,269 45,574 31.53%
-
Net Worth 175,471 175,369 183,516 177,085 77,616 76,833 78,606 70.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 175,471 175,369 183,516 177,085 77,616 76,833 78,606 70.72%
NOSH 61,785 61,967 64,166 61,918 62,093 61,962 61,894 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -47.42% -45.29% -44.63% -41.39% 3.72% 5.37% 10.50% -
ROE -12.61% -12.45% -11.96% -11.77% 2.23% 3.27% 6.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 75.51 77.81 76.62 81.32 74.80 75.50 82.27 -5.55%
EPS -35.81 -35.25 -34.19 -33.66 2.78 4.05 8.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.83 2.86 2.86 1.25 1.24 1.27 70.92%
Adjusted Per Share Value based on latest NOSH - 61,918
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.27 6.48 6.60 6.76 6.24 6.28 6.84 -5.63%
EPS -2.97 -2.93 -2.95 -2.80 0.23 0.34 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2357 0.2355 0.2465 0.2378 0.1042 0.1032 0.1056 70.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.73 0.82 0.80 1.00 0.89 1.06 -
P/RPS 1.05 0.94 1.07 0.98 1.34 1.18 1.29 -12.81%
P/EPS -2.21 -2.07 -2.40 -2.38 35.95 21.95 12.27 -
EY -45.32 -48.28 -41.70 -42.07 2.78 4.56 8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.29 0.28 0.80 0.72 0.83 -51.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 31/05/05 07/03/05 29/11/04 26/08/04 28/05/04 -
Price 0.70 0.85 0.62 1.32 1.00 1.06 0.98 -
P/RPS 0.93 1.09 0.81 1.62 1.34 1.40 1.19 -15.14%
P/EPS -1.95 -2.41 -1.81 -3.92 35.95 26.15 11.35 -
EY -51.15 -41.47 -55.15 -25.50 2.78 3.82 8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.22 0.46 0.80 0.85 0.77 -52.72%

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