[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 131.73%
YoY- 596.18%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 45,782 40,760 51,485 52,776 54,162 59,228 57,991 -14.59%
PBT -140 -1,840 1,415 866 374 2,892 1,490 -
Tax 0 0 -1,632 0 0 0 1,689 -
NP -140 -1,840 -217 866 374 2,892 3,179 -
-
NP to SH -140 -1,840 -217 866 374 2,892 3,179 -
-
Tax Rate - - 115.34% 0.00% 0.00% 0.00% -113.36% -
Total Cost 45,922 42,600 51,702 51,909 53,788 56,336 54,812 -11.13%
-
Net Worth 57,648 0 57,868 59,806 58,872 59,473 58,880 -1.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,648 0 57,868 59,806 58,872 59,473 58,880 -1.40%
NOSH 63,636 64,788 63,823 64,999 64,482 64,553 64,696 -1.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.31% -4.51% -0.42% 1.64% 0.69% 4.88% 5.48% -
ROE -0.24% 0.00% -0.37% 1.45% 0.64% 4.86% 5.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.94 62.91 80.67 81.19 83.99 91.75 89.63 -13.64%
EPS -0.22 -2.84 -0.34 1.33 0.58 4.48 4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9059 0.00 0.9067 0.9201 0.913 0.9213 0.9101 -0.30%
Adjusted Per Share Value based on latest NOSH - 65,070
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.61 48.62 61.42 62.96 64.61 70.65 69.18 -14.59%
EPS -0.17 -2.19 -0.26 1.03 0.45 3.45 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6877 0.00 0.6903 0.7134 0.7023 0.7095 0.7024 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.25 0.24 0.23 0.23 0.22 0.21 -
P/RPS 0.28 0.40 0.30 0.28 0.27 0.24 0.23 14.02%
P/EPS -90.91 -8.80 -70.59 17.25 39.66 4.91 4.27 -
EY -1.10 -11.36 -1.42 5.80 2.52 20.36 23.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.26 0.25 0.25 0.24 0.23 -2.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 - 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.24 0.00 0.23 0.25 0.20 0.22 0.23 -
P/RPS 0.33 0.00 0.29 0.31 0.24 0.24 0.26 17.24%
P/EPS -109.09 0.00 -67.65 18.75 34.48 4.91 4.68 -
EY -0.92 0.00 -1.48 5.33 2.90 20.36 21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.25 0.27 0.22 0.24 0.25 2.65%

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