[PGLOBE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 172.78%
YoY- 268.65%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 51,757 49,105 48,723 46,670 46,740 47,398 46,219 7.82%
PBT 2,154 3,962 5,109 5,066 1,822 22 -1,924 -
Tax -96 -96 -96 -96 0 0 0 -
NP 2,058 3,866 5,013 4,970 1,822 22 -1,924 -
-
NP to SH 2,058 3,866 5,013 4,970 1,822 22 -1,924 -
-
Tax Rate 4.46% 2.42% 1.88% 1.89% 0.00% 0.00% - -
Total Cost 49,699 45,239 43,710 41,700 44,918 47,376 48,143 2.14%
-
Net Worth 185,119 196,059 192,510 194,809 190,383 189,788 187,453 -0.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 185,119 196,059 192,510 194,809 190,383 189,788 187,453 -0.83%
NOSH 177,999 188,518 185,106 187,317 184,838 186,067 183,777 -2.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.98% 7.87% 10.29% 10.65% 3.90% 0.05% -4.16% -
ROE 1.11% 1.97% 2.60% 2.55% 0.96% 0.01% -1.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.08 26.05 26.32 24.91 25.29 25.47 25.15 10.15%
EPS 1.16 2.05 2.71 2.65 0.99 0.01 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.04 1.04 1.04 1.03 1.02 1.02 1.30%
Adjusted Per Share Value based on latest NOSH - 187,317
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.93 6.58 6.53 6.25 6.26 6.35 6.19 7.81%
EPS 0.28 0.52 0.67 0.67 0.24 0.00 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2479 0.2626 0.2578 0.2609 0.255 0.2542 0.2511 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.85 1.76 1.76 1.20 1.26 1.16 1.12 -
P/RPS 6.36 6.76 6.69 4.82 4.98 4.55 4.45 26.85%
P/EPS 160.01 85.82 64.99 45.23 127.82 9,810.83 -106.98 -
EY 0.62 1.17 1.54 2.21 0.78 0.01 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.69 1.69 1.15 1.22 1.14 1.10 37.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 23/05/14 27/02/14 28/11/13 30/08/13 22/05/13 -
Price 1.50 2.16 1.89 1.40 1.28 1.20 1.25 -
P/RPS 5.16 8.29 7.18 5.62 5.06 4.71 4.97 2.53%
P/EPS 129.74 105.33 69.79 52.77 129.85 10,149.13 -119.40 -
EY 0.77 0.95 1.43 1.90 0.77 0.01 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.08 1.82 1.35 1.24 1.18 1.23 11.06%

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