[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -93.05%
YoY- -98.84%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 128,884 104,956 86,327 89,828 86,234 81,472 85,823 31.23%
PBT -438 308 1,458 349 816 1,596 4,348 -
Tax 768 148 -412 -320 -394 -164 -1,325 -
NP 330 456 1,046 29 422 1,432 3,023 -77.25%
-
NP to SH 330 456 1,046 29 422 1,432 3,023 -77.25%
-
Tax Rate - -48.05% 28.26% 91.69% 48.28% 10.28% 30.47% -
Total Cost 128,554 104,500 85,281 89,798 85,812 80,040 82,800 34.18%
-
Net Worth 73,814 74,871 73,736 80,453 72,953 73,443 70,752 2.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 662 - - - 668 -
Div Payout % - - 63.29% - - - 22.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 73,814 74,871 73,736 80,453 72,953 73,443 70,752 2.87%
NOSH 66,000 67,058 66,202 73,332 65,937 66,296 66,880 -0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.26% 0.43% 1.21% 0.03% 0.49% 1.76% 3.52% -
ROE 0.45% 0.61% 1.42% 0.04% 0.58% 1.95% 4.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 195.28 156.51 130.40 122.49 130.78 122.89 128.32 32.40%
EPS 0.50 0.68 1.58 0.04 0.64 2.16 4.52 -77.04%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1184 1.1165 1.1138 1.0971 1.1064 1.1078 1.0579 3.78%
Adjusted Per Share Value based on latest NOSH - 65,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 153.75 125.20 102.98 107.16 102.87 97.19 102.38 31.23%
EPS 0.39 0.54 1.25 0.03 0.50 1.71 3.61 -77.40%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.80 -
NAPS 0.8805 0.8931 0.8796 0.9597 0.8703 0.8761 0.844 2.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.50 0.45 0.48 0.58 0.60 0.65 -
P/RPS 0.29 0.32 0.35 0.39 0.44 0.49 0.51 -31.43%
P/EPS 112.00 73.53 28.48 1,200.00 90.62 27.78 14.38 294.40%
EY 0.89 1.36 3.51 0.08 1.10 3.60 6.95 -74.68%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.54 -
P/NAPS 0.50 0.45 0.40 0.44 0.52 0.54 0.61 -12.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 30/05/07 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 -
Price 0.52 0.48 0.45 0.47 0.47 0.56 0.60 -
P/RPS 0.27 0.31 0.35 0.38 0.36 0.46 0.47 -30.96%
P/EPS 104.00 70.59 28.48 1,175.00 73.44 25.93 13.27 296.04%
EY 0.96 1.42 3.51 0.09 1.36 3.86 7.53 -74.76%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.67 -
P/NAPS 0.46 0.43 0.40 0.43 0.42 0.51 0.57 -13.35%

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