[PGLOBE] YoY Annualized Quarter 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- -9.8%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 37,980 41,432 41,816 46,568 64,064 51,292 46,488 -3.31%
PBT -9,608 -708 1,108 5,304 7,908 -952 -3,224 19.95%
Tax -328 -464 -800 -600 -3,728 952 3,224 -
NP -9,936 -1,172 308 4,704 4,180 0 0 -
-
NP to SH -9,936 -1,172 308 4,704 4,180 -952 -3,696 17.90%
-
Tax Rate - - 72.20% 11.31% 47.14% - - -
Total Cost 47,916 42,604 41,508 41,864 59,884 51,292 46,488 0.50%
-
Net Worth 163,535 170,812 183,516 78,606 77,911 90,928 92,399 9.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 163,535 170,812 183,516 78,606 77,911 90,928 92,399 9.97%
NOSH 61,945 62,340 64,166 61,894 61,834 61,025 62,013 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -26.16% -2.83% 0.74% 10.10% 6.52% 0.00% 0.00% -
ROE -6.08% -0.69% 0.17% 5.98% 5.37% -1.05% -4.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.31 66.46 65.17 75.24 103.61 84.05 74.96 -3.29%
EPS -16.04 -1.88 0.48 7.60 6.76 -1.56 -5.96 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.74 2.86 1.27 1.26 1.49 1.49 9.99%
Adjusted Per Share Value based on latest NOSH - 61,894
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.09 5.55 5.60 6.24 8.58 6.87 6.23 -3.31%
EPS -1.33 -0.16 0.04 0.63 0.56 -0.13 -0.50 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2288 0.2458 0.1053 0.1044 0.1218 0.1238 9.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.08 0.74 0.82 1.06 1.00 1.17 1.03 -
P/RPS 1.76 1.11 1.26 1.41 0.97 1.39 1.37 4.26%
P/EPS -6.73 -39.36 170.83 13.95 14.79 -75.00 -17.28 -14.53%
EY -14.85 -2.54 0.59 7.17 6.76 -1.33 -5.79 16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.27 0.29 0.83 0.79 0.79 0.69 -8.30%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 18/05/06 31/05/05 28/05/04 26/05/03 31/05/02 29/05/01 -
Price 1.10 0.77 0.62 0.98 1.00 1.09 0.86 -
P/RPS 1.79 1.16 0.95 1.30 0.97 1.30 1.15 7.64%
P/EPS -6.86 -40.96 129.17 12.89 14.79 -69.87 -14.43 -11.65%
EY -14.58 -2.44 0.77 7.76 6.76 -1.43 -6.93 13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.22 0.77 0.79 0.73 0.58 -5.23%

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