[PGLOBE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 148.78%
YoY- -49.5%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 9,031 11,420 11,255 12,823 13,157 16,024 14,416 -7.49%
PBT -1,346 142 773 833 1,919 206 1,125 -
Tax 1,676 -140 -254 -32 -333 -42 -188 -
NP 330 2 519 801 1,586 164 937 -15.95%
-
NP to SH 330 2 519 801 1,586 164 937 -15.95%
-
Tax Rate - 98.59% 32.86% 3.84% 17.35% 20.39% 16.71% -
Total Cost 8,701 11,418 10,736 12,022 11,571 15,860 13,479 -7.03%
-
Net Worth 164,377 54,600 175,471 77,616 80,539 93,984 94,320 9.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 164,377 54,600 175,471 77,616 80,539 93,984 94,320 9.69%
NOSH 62,264 20,000 61,785 62,093 61,953 63,076 62,052 0.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.65% 0.02% 4.61% 6.25% 12.05% 1.02% 6.50% -
ROE 0.20% 0.00% 0.30% 1.03% 1.97% 0.17% 0.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.50 57.10 18.22 20.65 21.24 25.40 23.23 -7.55%
EPS 0.53 0.01 0.84 1.29 2.56 0.26 1.51 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.73 2.84 1.25 1.30 1.49 1.52 9.63%
Adjusted Per Share Value based on latest NOSH - 62,093
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.21 1.53 1.51 1.72 1.76 2.15 1.93 -7.48%
EPS 0.04 0.00 0.07 0.11 0.21 0.02 0.13 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2202 0.0731 0.235 0.104 0.1079 0.1259 0.1263 9.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 0.74 0.79 1.00 0.87 0.85 0.86 -
P/RPS 9.65 1.30 4.34 4.84 4.10 3.35 3.70 17.31%
P/EPS 264.15 7,400.00 94.05 77.52 33.98 326.92 56.95 29.12%
EY 0.38 0.01 1.06 1.29 2.94 0.31 1.76 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.27 0.28 0.80 0.67 0.57 0.57 -1.20%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 28/11/05 29/11/04 18/11/03 28/11/02 29/11/01 -
Price 1.55 1.00 0.70 1.00 0.96 1.02 1.05 -
P/RPS 10.69 1.75 3.84 4.84 4.52 4.02 4.52 15.41%
P/EPS 292.45 10,000.00 83.33 77.52 37.50 392.31 69.54 27.03%
EY 0.34 0.01 1.20 1.29 2.67 0.25 1.44 -21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.37 0.25 0.80 0.74 0.68 0.69 -2.57%

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