[PGLOBE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.23%
YoY- -70.94%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 33,860 37,300 40,496 44,583 44,895 46,708 44,030 -16.02%
PBT -35,597 -23,722 -13,393 -12,045 -13,109 -7,193 -7,271 187.49%
Tax 1,189 831 1,427 1,322 1,295 -3,153 -2,410 -
NP -34,408 -22,891 -11,966 -10,723 -11,814 -10,346 -9,681 132.35%
-
NP to SH -34,408 -22,891 -11,966 -10,723 -11,814 -10,346 -9,681 132.35%
-
Tax Rate - - - - - - - -
Total Cost 68,268 60,191 52,462 55,306 56,709 57,054 53,711 17.28%
-
Net Worth 121,968 138,737 149,786 154,922 157,369 160,675 160,975 -16.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 121,968 138,737 149,786 154,922 157,369 160,675 160,975 -16.84%
NOSH 61,913 61,936 61,895 61,968 61,956 62,037 61,913 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -101.62% -61.37% -29.55% -24.05% -26.31% -22.15% -21.99% -
ROE -28.21% -16.50% -7.99% -6.92% -7.51% -6.44% -6.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.69 60.22 65.43 71.94 72.46 75.29 71.12 -16.02%
EPS -55.57 -36.96 -19.33 -17.30 -19.07 -16.68 -15.64 132.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.24 2.42 2.50 2.54 2.59 2.60 -16.84%
Adjusted Per Share Value based on latest NOSH - 61,968
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.54 5.00 5.42 5.97 6.01 6.26 5.90 -15.98%
EPS -4.61 -3.07 -1.60 -1.44 -1.58 -1.39 -1.30 132.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1858 0.2006 0.2075 0.2108 0.2152 0.2156 -16.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.60 1.48 1.25 0.95 1.05 1.17 1.48 -
P/RPS 2.93 2.46 1.91 1.32 1.45 1.55 2.08 25.58%
P/EPS -2.88 -4.00 -6.47 -5.49 -5.51 -7.02 -9.47 -54.67%
EY -34.73 -24.97 -15.47 -18.21 -18.16 -14.25 -10.57 120.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.66 0.52 0.38 0.41 0.45 0.57 26.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 13/05/09 25/02/09 14/11/08 28/08/08 -
Price 1.73 1.50 1.50 1.10 1.00 1.05 1.30 -
P/RPS 3.16 2.49 2.29 1.53 1.38 1.39 1.83 43.78%
P/EPS -3.11 -4.06 -7.76 -6.36 -5.24 -6.30 -8.31 -47.97%
EY -32.12 -24.64 -12.89 -15.73 -19.07 -15.88 -12.03 92.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.62 0.44 0.39 0.41 0.50 45.62%

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