[PGLOBE] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 129.7%
YoY- 112.96%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 54,920 46,670 46,068 43,731 40,681 33,860 44,895 3.27%
PBT 74,664 5,066 -2,947 624 -4,882 -35,597 -13,109 -
Tax -794 -96 0 0 69 1,189 1,295 -
NP 73,870 4,970 -2,947 624 -4,813 -34,408 -11,814 -
-
NP to SH 73,938 4,970 -2,947 624 -4,813 -34,408 -11,814 -
-
Tax Rate 1.06% 1.89% - 0.00% - - - -
Total Cost -18,950 41,700 49,015 43,107 45,494 68,268 56,709 -
-
Net Worth 267,939 194,809 186,928 182,307 189,092 121,968 157,369 8.88%
Dividend
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 27,910 - - - - - - -
Div Payout % 37.75% - - - - - - -
Equity
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 267,939 194,809 186,928 182,307 189,092 121,968 157,369 8.88%
NOSH 186,069 187,317 185,078 182,307 185,384 61,913 61,956 19.24%
Ratio Analysis
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 134.50% 10.65% -6.40% 1.43% -11.83% -101.62% -26.31% -
ROE 27.59% 2.55% -1.58% 0.34% -2.55% -28.21% -7.51% -
Per Share
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.52 24.91 24.89 23.99 21.94 54.69 72.46 -13.38%
EPS 39.74 2.65 -1.59 0.34 -2.60 -55.57 -19.07 -
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.04 1.01 1.00 1.02 1.97 2.54 -8.68%
Adjusted Per Share Value based on latest NOSH - 182,307
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.36 6.25 6.17 5.86 5.45 4.54 6.01 3.29%
EPS 9.90 0.67 -0.39 0.08 -0.64 -4.61 -1.58 -
DPS 3.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.2609 0.2504 0.2442 0.2533 0.1634 0.2108 8.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.53 1.20 1.10 1.05 1.18 1.60 1.05 -
P/RPS 5.18 4.82 4.42 4.38 5.38 2.93 1.45 22.59%
P/EPS 3.85 45.23 -69.08 306.77 -45.45 -2.88 -5.51 -
EY 25.97 2.21 -1.45 0.33 -2.20 -34.73 -18.16 -
DY 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.09 1.05 1.16 0.81 0.41 16.41%
Price Multiplier on Announcement Date
31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/05/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 -
Price 1.50 1.40 1.10 1.12 1.12 1.73 1.00 -
P/RPS 5.08 5.62 4.42 4.67 5.10 3.16 1.38 23.18%
P/EPS 3.77 52.77 -69.08 327.22 -43.14 -3.11 -5.24 -
EY 26.49 1.90 -1.45 0.31 -2.32 -32.12 -19.07 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.35 1.09 1.12 1.10 0.88 0.39 16.99%

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