[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -901.36%
YoY- -5761.54%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,714 48,080 52,582 50,708 48,780 55,640 88,965 -31.32%
PBT -1,930 -1,024 -17,405 -23,552 -2,352 164 877 -
Tax 0 0 77 0 0 0 -742 -
NP -1,930 -1,024 -17,328 -23,552 -2,352 164 135 -
-
NP to SH -1,930 -1,024 -17,328 -23,552 -2,352 164 135 -
-
Tax Rate - - - - - 0.00% 84.61% -
Total Cost 52,644 49,104 69,910 74,260 51,132 55,476 88,830 -29.51%
-
Net Worth 54,797 54,847 55,697 55,373 105,420 77,674 73,028 -17.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 642 -
Div Payout % - - - - - - 476.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 54,797 54,847 55,697 55,373 105,420 77,674 73,028 -17.46%
NOSH 64,765 63,999 64,689 64,703 94,285 68,333 64,285 0.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.81% -2.13% -32.95% -46.45% -4.82% 0.29% 0.15% -
ROE -3.52% -1.87% -31.11% -42.53% -2.23% 0.21% 0.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.30 75.13 81.28 78.37 51.74 81.42 138.39 -31.66%
EPS -2.98 -1.60 -26.77 -36.40 -3.64 0.24 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.8461 0.857 0.861 0.8558 1.1181 1.1367 1.136 -17.87%
Adjusted Per Share Value based on latest NOSH - 64,709
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.50 57.35 62.72 60.49 58.19 66.37 106.13 -31.31%
EPS -2.30 -1.22 -20.67 -28.10 -2.81 0.20 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
NAPS 0.6537 0.6543 0.6644 0.6605 1.2576 0.9266 0.8712 -17.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.21 0.31 0.47 0.47 0.42 0.44 0.45 -
P/RPS 0.27 0.41 0.58 0.60 0.81 0.54 0.33 -12.55%
P/EPS -7.05 -19.38 -1.75 -1.29 -16.84 183.33 214.29 -
EY -14.19 -5.16 -56.99 -77.45 -5.94 0.55 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.25 0.36 0.55 0.55 0.38 0.39 0.40 -26.96%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.19 0.26 0.38 0.45 0.45 0.33 0.45 -
P/RPS 0.24 0.35 0.47 0.57 0.87 0.41 0.33 -19.17%
P/EPS -6.38 -16.25 -1.42 -1.24 -18.04 137.50 214.29 -
EY -15.68 -6.15 -70.49 -80.89 -5.54 0.73 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.22 0.30 0.44 0.53 0.40 0.29 0.40 -32.94%

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