[PGLOBE] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 2.51%
YoY- 94.61%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,353 46,447 46,781 50,920 55,294 62,133 65,000 -15.58%
PBT -19,983 1,187 2,273 5,458 6,109 8,057 6,344 -
Tax -858 540 239 -112 -894 -2,370 -2,079 -44.41%
NP -20,841 1,727 2,512 5,346 5,215 5,687 4,265 -
-
NP to SH -20,841 1,727 2,512 5,346 5,215 5,687 4,265 -
-
Tax Rate - -45.49% -10.51% 2.05% 14.63% 29.42% 32.77% -
Total Cost 71,194 44,720 44,269 45,574 50,079 56,446 60,735 11.12%
-
Net Worth 177,085 77,616 76,833 78,606 81,664 80,539 78,437 71.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 177,085 77,616 76,833 78,606 81,664 80,539 78,437 71.67%
NOSH 61,918 62,093 61,962 61,894 61,866 61,953 61,761 0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -41.39% 3.72% 5.37% 10.50% 9.43% 9.15% 6.56% -
ROE -11.77% 2.23% 3.27% 6.80% 6.39% 7.06% 5.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 81.32 74.80 75.50 82.27 89.38 100.29 105.24 -15.72%
EPS -33.66 2.78 4.05 8.64 8.43 9.18 6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 1.25 1.24 1.27 1.32 1.30 1.27 71.38%
Adjusted Per Share Value based on latest NOSH - 61,894
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.76 6.24 6.28 6.84 7.43 8.34 8.73 -15.60%
EPS -2.80 0.23 0.34 0.72 0.70 0.76 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2378 0.1042 0.1032 0.1056 0.1097 0.1082 0.1053 71.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 1.00 0.89 1.06 1.00 0.87 0.90 -
P/RPS 0.98 1.34 1.18 1.29 1.12 0.87 0.86 9.05%
P/EPS -2.38 35.95 21.95 12.27 11.86 9.48 13.03 -
EY -42.07 2.78 4.56 8.15 8.43 10.55 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.80 0.72 0.83 0.76 0.67 0.71 -46.07%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 07/03/05 29/11/04 26/08/04 28/05/04 27/02/04 18/11/03 28/08/03 -
Price 1.32 1.00 1.06 0.98 1.00 0.96 1.00 -
P/RPS 1.62 1.34 1.40 1.19 1.12 0.96 0.95 42.50%
P/EPS -3.92 35.95 26.15 11.35 11.86 10.46 14.48 -
EY -25.50 2.78 3.82 8.81 8.43 9.56 6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.80 0.85 0.77 0.76 0.74 0.79 -30.15%

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