[PGLOBE] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -5.27%
YoY- -510.4%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,690 46,652 48,220 49,165 50,353 46,447 46,781 -5.90%
PBT 575 -21,214 -21,154 -21,032 -19,983 1,187 2,273 -59.90%
Tax -261 -909 -687 -908 -858 540 239 -
NP 314 -22,123 -21,841 -21,940 -20,841 1,727 2,512 -74.90%
-
NP to SH 314 -22,123 -21,841 -21,940 -20,841 1,727 2,512 -74.90%
-
Tax Rate 45.39% - - - - -45.49% -10.51% -
Total Cost 42,376 68,775 70,061 71,105 71,194 44,720 44,269 -2.86%
-
Net Worth 177,405 175,471 175,369 183,516 177,085 77,616 76,833 74.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,405 175,471 175,369 183,516 177,085 77,616 76,833 74.42%
NOSH 61,813 61,785 61,967 64,166 61,918 62,093 61,962 -0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.74% -47.42% -45.29% -44.63% -41.39% 3.72% 5.37% -
ROE 0.18% -12.61% -12.45% -11.96% -11.77% 2.23% 3.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.06 75.51 77.81 76.62 81.32 74.80 75.50 -5.75%
EPS 0.51 -35.81 -35.25 -34.19 -33.66 2.78 4.05 -74.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.84 2.83 2.86 2.86 1.25 1.24 74.70%
Adjusted Per Share Value based on latest NOSH - 64,166
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.72 6.25 6.46 6.58 6.74 6.22 6.27 -5.92%
EPS 0.04 -2.96 -2.93 -2.94 -2.79 0.23 0.34 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2376 0.235 0.2349 0.2458 0.2372 0.104 0.1029 74.43%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.79 0.73 0.82 0.80 1.00 0.89 -
P/RPS 1.06 1.05 0.94 1.07 0.98 1.34 1.18 -6.88%
P/EPS 143.71 -2.21 -2.07 -2.40 -2.38 35.95 21.95 248.77%
EY 0.70 -45.32 -48.28 -41.70 -42.07 2.78 4.56 -71.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.26 0.29 0.28 0.80 0.72 -50.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 28/11/05 25/08/05 31/05/05 07/03/05 29/11/04 26/08/04 -
Price 0.72 0.70 0.85 0.62 1.32 1.00 1.06 -
P/RPS 1.04 0.93 1.09 0.81 1.62 1.34 1.40 -17.93%
P/EPS 141.74 -1.95 -2.41 -1.81 -3.92 35.95 26.15 207.61%
EY 0.71 -51.15 -41.47 -55.15 -25.50 2.78 3.82 -67.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.30 0.22 0.46 0.80 0.85 -55.67%

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