[PGLOBE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8181.82%
YoY- 701.32%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,650 54,570 53,537 46,740 45,872 42,888 39,144 0.60%
PBT 1,064 77,082 466 1,822 -303 -2,096 -19,043 -
Tax -1,577 -1,101 -216 0 0 -5 899 -
NP -513 75,981 250 1,822 -303 -2,101 -18,144 -43.43%
-
NP to SH -775 76,182 250 1,822 -303 -2,101 -18,144 -39.58%
-
Tax Rate 148.21% 1.43% 46.35% 0.00% - - - -
Total Cost 41,163 -21,411 53,287 44,918 46,175 44,989 57,288 -5.14%
-
Net Worth 240,717 239,777 193,142 190,383 206,550 193,411 205,028 2.59%
Dividend
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 27,910 - - - - - -
Div Payout % - 36.64% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 240,717 239,777 193,142 190,383 206,550 193,411 205,028 2.59%
NOSH 186,603 184,444 185,714 184,838 202,500 187,777 197,142 -0.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.26% 139.24% 0.47% 3.90% -0.66% -4.90% -46.35% -
ROE -0.32% 31.77% 0.13% 0.96% -0.15% -1.09% -8.85% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.78 29.59 28.83 25.29 22.65 22.84 19.86 1.48%
EPS -0.42 41.30 0.13 0.99 -0.15 -1.12 -9.20 -38.93%
DPS 0.00 15.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.04 1.03 1.02 1.03 1.04 3.50%
Adjusted Per Share Value based on latest NOSH - 184,838
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.44 7.31 7.17 6.26 6.14 5.74 5.24 0.60%
EPS -0.10 10.20 0.03 0.24 -0.04 -0.28 -2.43 -39.94%
DPS 0.00 3.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3211 0.2587 0.255 0.2766 0.259 0.2746 2.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.40 1.38 1.40 1.26 1.17 1.00 1.10 -
P/RPS 6.43 4.66 4.86 4.98 5.16 4.38 5.54 2.40%
P/EPS -337.09 3.34 1,040.00 127.82 -781.93 -89.38 -11.95 70.52%
EY -0.30 29.93 0.10 0.78 -0.13 -1.12 -8.37 -41.25%
DY 0.00 10.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.35 1.22 1.15 0.97 1.06 0.44%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/02/17 25/02/16 26/02/15 28/11/13 27/11/12 24/11/11 29/11/10 -
Price 1.39 1.40 1.56 1.28 1.10 0.98 1.08 -
P/RPS 6.38 4.73 5.41 5.06 4.86 4.29 5.44 2.57%
P/EPS -334.68 3.39 1,158.86 129.85 -735.15 -87.59 -11.73 70.83%
EY -0.30 29.50 0.09 0.77 -0.14 -1.14 -8.52 -41.42%
DY 0.00 10.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.50 1.24 1.08 0.95 1.04 0.60%

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