[PGLOBE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -50.31%
YoY- -191.25%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,144 37,621 34,489 33,860 37,300 40,496 44,583 -8.30%
PBT -19,043 -30,503 -34,963 -35,597 -23,722 -13,393 -12,045 35.67%
Tax 899 1,237 1,162 1,189 831 1,427 1,322 -22.65%
NP -18,144 -29,266 -33,801 -34,408 -22,891 -11,966 -10,723 41.95%
-
NP to SH -18,144 -29,266 -33,801 -34,408 -22,891 -11,966 -10,723 41.95%
-
Tax Rate - - - - - - - -
Total Cost 57,288 66,887 68,290 68,268 60,191 52,462 55,306 2.37%
-
Net Worth 205,028 193,982 119,619 121,968 138,737 149,786 154,922 20.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,028 193,982 119,619 121,968 138,737 149,786 154,922 20.52%
NOSH 197,142 186,521 61,979 61,913 61,936 61,895 61,968 116.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -46.35% -77.79% -98.01% -101.62% -61.37% -29.55% -24.05% -
ROE -8.85% -15.09% -28.26% -28.21% -16.50% -7.99% -6.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.86 20.17 55.65 54.69 60.22 65.43 71.94 -57.56%
EPS -9.20 -15.69 -54.54 -55.57 -36.96 -19.33 -17.30 -34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.93 1.97 2.24 2.42 2.50 -44.24%
Adjusted Per Share Value based on latest NOSH - 61,913
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.24 5.04 4.62 4.54 5.00 5.42 5.97 -8.32%
EPS -2.43 -3.92 -4.53 -4.61 -3.07 -1.60 -1.44 41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2746 0.2598 0.1602 0.1634 0.1858 0.2006 0.2075 20.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.10 0.89 0.89 1.60 1.48 1.25 0.95 -
P/RPS 5.54 4.41 1.60 2.93 2.46 1.91 1.32 159.96%
P/EPS -11.95 -5.67 -1.63 -2.88 -4.00 -6.47 -5.49 67.87%
EY -8.37 -17.63 -61.28 -34.73 -24.97 -15.47 -18.21 -40.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.86 0.46 0.81 0.66 0.52 0.38 98.03%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 20/08/10 26/05/10 25/02/10 26/11/09 27/08/09 13/05/09 -
Price 1.08 1.18 0.87 1.73 1.50 1.50 1.10 -
P/RPS 5.44 5.85 1.56 3.16 2.49 2.29 1.53 132.77%
P/EPS -11.73 -7.52 -1.60 -3.11 -4.06 -7.76 -6.36 50.33%
EY -8.52 -13.30 -62.69 -32.12 -24.64 -12.89 -15.73 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 0.45 0.88 0.67 0.62 0.44 77.34%

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