[PGLOBE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.93%
YoY- 1055.75%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 41,730 42,645 47,578 59,374 57,598 54,738 46,594 -1.81%
PBT -769 -858 782 7,345 -365 1,713 -7,300 -31.26%
Tax -438 -404 -336 -2,248 -168 -665 7,300 -
NP -1,208 -1,262 446 5,097 -533 1,048 0 -
-
NP to SH -1,208 -1,262 446 5,097 -533 1,048 -7,989 -26.99%
-
Tax Rate - - 42.97% 30.61% - 38.82% - -
Total Cost 42,938 43,907 47,132 54,277 58,131 53,690 46,594 -1.35%
-
Net Worth 169,409 175,782 77,546 80,549 91,692 94,072 95,327 10.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 169,409 175,782 77,546 80,549 91,692 94,072 95,327 10.05%
NOSH 62,054 61,895 62,036 61,961 61,538 61,889 61,900 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.89% -2.96% 0.94% 8.59% -0.93% 1.91% 0.00% -
ROE -0.71% -0.72% 0.58% 6.33% -0.58% 1.11% -8.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 67.25 68.90 76.69 95.83 93.60 88.45 75.27 -1.85%
EPS -1.95 -2.04 0.72 8.23 -0.87 1.69 -12.91 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.84 1.25 1.30 1.49 1.52 1.54 10.00%
Adjusted Per Share Value based on latest NOSH - 61,953
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.60 5.73 6.39 7.97 7.74 7.35 6.26 -1.83%
EPS -0.16 -0.17 0.06 0.68 -0.07 0.14 -1.07 -27.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2361 0.1041 0.1082 0.1231 0.1263 0.128 10.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.74 0.79 1.00 0.87 0.85 0.86 1.45 -
P/RPS 1.10 1.15 1.30 0.91 0.91 0.97 1.93 -8.94%
P/EPS -38.01 -38.73 138.89 10.58 -98.08 50.79 -11.23 22.52%
EY -2.63 -2.58 0.72 9.46 -1.02 1.97 -8.90 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.80 0.67 0.57 0.57 0.94 -18.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 29/11/04 18/11/03 28/11/02 29/11/01 28/11/00 -
Price 1.00 0.70 1.00 0.96 1.02 1.05 1.69 -
P/RPS 1.49 1.02 1.30 1.00 1.09 1.19 2.25 -6.63%
P/EPS -51.37 -34.31 138.89 11.67 -117.69 62.01 -13.09 25.57%
EY -1.95 -2.91 0.72 8.57 -0.85 1.61 -7.64 -20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.25 0.80 0.74 0.68 0.69 1.10 -16.59%

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