[PARAGON] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.63%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 125,900 132,996 128,780 128,884 104,956 86,327 89,828 25.21%
PBT 860 1,666 66 -438 308 1,458 349 82.33%
Tax -292 -461 6 768 148 -412 -320 -5.91%
NP 568 1,205 73 330 456 1,046 29 625.29%
-
NP to SH 568 1,205 73 330 456 1,046 29 625.29%
-
Tax Rate 33.95% 27.67% -9.09% - -48.05% 28.26% 91.69% -
Total Cost 125,332 131,791 128,706 128,554 104,500 85,281 89,798 24.86%
-
Net Worth 73,439 74,264 76,401 73,814 74,871 73,736 80,453 -5.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 654 - - - 662 - -
Div Payout % - 54.35% - - - 63.29% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,439 74,264 76,401 73,814 74,871 73,736 80,453 -5.89%
NOSH 64,545 65,489 68,749 66,000 67,058 66,202 73,332 -8.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.45% 0.91% 0.06% 0.26% 0.43% 1.21% 0.03% -
ROE 0.77% 1.62% 0.10% 0.45% 0.61% 1.42% 0.04% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 195.06 203.08 187.32 195.28 156.51 130.40 122.49 36.32%
EPS 0.88 1.84 0.11 0.50 0.68 1.58 0.04 683.66%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.0971 2.45%
Adjusted Per Share Value based on latest NOSH - 63,750
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 151.08 159.60 154.54 154.66 125.95 103.59 107.79 25.21%
EPS 0.68 1.45 0.09 0.40 0.55 1.26 0.04 560.01%
DPS 0.00 0.79 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.8813 0.8912 0.9168 0.8858 0.8985 0.8848 0.9654 -5.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.48 0.43 0.47 0.56 0.50 0.45 0.48 -
P/RPS 0.25 0.21 0.25 0.29 0.32 0.35 0.39 -25.63%
P/EPS 54.55 23.37 440.63 112.00 73.53 28.48 1,200.00 -87.23%
EY 1.83 4.28 0.23 0.89 1.36 3.51 0.08 704.29%
DY 0.00 2.33 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.42 0.38 0.42 0.50 0.45 0.40 0.44 -3.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 29/11/06 -
Price 0.50 0.48 0.46 0.52 0.48 0.45 0.47 -
P/RPS 0.26 0.24 0.25 0.27 0.31 0.35 0.38 -22.33%
P/EPS 56.82 26.09 431.25 104.00 70.59 28.48 1,175.00 -86.70%
EY 1.76 3.83 0.23 0.96 1.42 3.51 0.09 624.53%
DY 0.00 2.08 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.44 0.42 0.41 0.46 0.43 0.40 0.43 1.54%

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