[PGLOBE] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 18.47%
YoY- 88.42%
View:
Show?
TTM Result
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 53,537 46,740 45,872 42,888 39,144 37,300 46,708 2.20%
PBT 466 1,822 -303 -2,096 -19,043 -23,722 -7,193 -
Tax -216 0 0 -5 899 831 -3,153 -34.85%
NP 250 1,822 -303 -2,101 -18,144 -22,891 -10,346 -
-
NP to SH 250 1,822 -303 -2,101 -18,144 -22,891 -10,346 -
-
Tax Rate 46.35% 0.00% - - - - - -
Total Cost 53,287 44,918 46,175 44,989 57,288 60,191 57,054 -1.08%
-
Net Worth 193,142 190,383 206,550 193,411 205,028 138,737 160,675 2.98%
Dividend
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 193,142 190,383 206,550 193,411 205,028 138,737 160,675 2.98%
NOSH 185,714 184,838 202,500 187,777 197,142 61,936 62,037 19.16%
Ratio Analysis
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.47% 3.90% -0.66% -4.90% -46.35% -61.37% -22.15% -
ROE 0.13% 0.96% -0.15% -1.09% -8.85% -16.50% -6.44% -
Per Share
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.83 25.29 22.65 22.84 19.86 60.22 75.29 -14.22%
EPS 0.13 0.99 -0.15 -1.12 -9.20 -36.96 -16.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.02 1.03 1.04 2.24 2.59 -13.57%
Adjusted Per Share Value based on latest NOSH - 187,777
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.19 6.28 6.16 5.76 5.26 5.01 6.27 2.21%
EPS 0.03 0.24 -0.04 -0.28 -2.44 -3.07 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2557 0.2774 0.2598 0.2754 0.1863 0.2158 2.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.40 1.26 1.17 1.00 1.10 1.48 1.17 -
P/RPS 4.86 4.98 5.16 4.38 5.54 2.46 1.55 20.04%
P/EPS 1,040.00 127.82 -781.93 -89.38 -11.95 -4.00 -7.02 -
EY 0.10 0.78 -0.13 -1.12 -8.37 -24.97 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.22 1.15 0.97 1.06 0.66 0.45 19.20%
Price Multiplier on Announcement Date
31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/02/15 28/11/13 27/11/12 24/11/11 29/11/10 26/11/09 14/11/08 -
Price 1.56 1.28 1.10 0.98 1.08 1.50 1.05 -
P/RPS 5.41 5.06 4.86 4.29 5.44 2.49 1.39 24.26%
P/EPS 1,158.86 129.85 -735.15 -87.59 -11.73 -4.06 -6.30 -
EY 0.09 0.77 -0.14 -1.14 -8.52 -24.64 -15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.24 1.08 0.95 1.04 0.67 0.41 23.04%

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