Financials Paragon Globe

Equities

PGLOBE

MYL3611OO000

Construction Supplies & Fixtures

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.265 MYR -.--% Intraday chart for Paragon Globe +3.92% +17.78%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 252 186.7 144.7 222.1 153.1 123.2
Enterprise Value (EV) 1 147.4 111.9 77.35 184.7 27.06 34.76
P/E ratio -305 x -62 x 81.8 x -120 x 83.4 x 31.2 x
Yield - - - - - -
Capitalization / Revenue 12.8 x 3.53 x 1.95 x 9.83 x 2.79 x 2.59 x
EV / Revenue 7.51 x 2.11 x 1.04 x 8.17 x 0.49 x 0.73 x
EV / EBITDA 236 x 77.3 x 8.44 x -43.1 x 46.3 x -16.8 x
EV / FCF 4.13 x -0.85 x -14.5 x 10.1 x 1.07 x 1.23 x
FCF Yield 24.2% -118% -6.91% 9.87% 93.8% 81.3%
Price to Book 1.04 x 0.78 x 0.6 x 0.93 x 0.52 x 0.41 x
Nbr of stocks (in thousands) 186,653 186,653 186,653 186,656 746,623 746,623
Reference price 2 1.350 1.000 0.7750 1.190 0.2050 0.1650
Announcement Date 7/27/18 7/31/19 8/24/20 8/30/21 7/29/22 7/31/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 19.63 52.93 74.17 22.6 54.83 47.63
EBITDA 1 0.6259 1.447 9.166 -4.288 0.5847 -2.065
EBIT 1 0.3393 1.186 8.835 -4.343 0.5201 -2.138
Operating Margin 1.73% 2.24% 11.91% -19.21% 0.95% -4.49%
Earnings before Tax (EBT) 1 -0.5867 -1.966 9.833 -2.149 1.958 5.011
Net income 1 -0.8274 -3.008 1.768 -1.846 1.176 3.952
Net margin -4.21% -5.68% 2.38% -8.17% 2.14% 8.3%
EPS 2 -0.004432 -0.0161 0.009470 -0.009900 0.002459 0.005292
Free Cash Flow 1 35.7 -132.4 -5.342 18.23 25.4 28.28
FCF margin 181.86% -250.07% -7.2% 80.64% 46.32% 59.37%
FCF Conversion (EBITDA) 5,703.67% - - - 4,343.1% -
FCF Conversion (Net income) - - - - 2,159.75% 715.51%
Dividend per Share - - - - - -
Announcement Date 7/27/18 7/31/19 8/24/20 8/30/21 7/29/22 7/31/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 105 74.8 67.3 37.4 126 88.4
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 35.7 -132 -5.34 18.2 25.4 28.3
ROE (net income / shareholders' equity) -0.34% -1.25% 2.88% -0.77% 0.43% 1.33%
ROA (Net income/ Total Assets) 0.07% 0.22% 1.89% -0.99% 0.11% -0.39%
Assets 1 -1,208 -1,377 93.4 187 1,056 -1,003
Book Value Per Share 2 1.300 1.280 1.290 1.280 0.4000 0.4000
Cash Flow per Share 2 0.1800 0.0600 0.0300 0.0100 0.0700 0.0500
Capex 1 0.36 0.72 0.13 0.06 0.04 0.13
Capex / Sales 1.84% 1.36% 0.18% 0.25% 0.07% 0.27%
Announcement Date 7/27/18 7/31/19 8/24/20 8/30/21 7/29/22 7/31/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PGLOBE Stock
  4. Financials Paragon Globe