[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.33%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 50,329 50,992 46,772 53,284 55,697 54,786 51,284 -1.24%
PBT 3,762 3,630 2,624 4,338 4,389 4,070 2,848 20.36%
Tax -149 -10 -20 -291 -114 -38 -48 112.64%
NP 3,613 3,620 2,604 4,047 4,274 4,032 2,800 18.50%
-
NP to SH 3,613 3,620 2,604 4,047 4,274 4,032 2,800 18.50%
-
Tax Rate 3.96% 0.28% 0.76% 6.71% 2.60% 0.93% 1.69% -
Total Cost 46,716 47,372 44,168 49,237 51,422 50,754 48,484 -2.44%
-
Net Worth 74,824 73,967 75,039 74,893 74,130 72,948 71,916 2.67%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 3,378 - - - -
Div Payout % - - - 83.47% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 74,824 73,967 75,039 74,893 74,130 72,948 71,916 2.67%
NOSH 67,245 67,286 67,113 67,562 67,637 67,651 67,961 -0.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.18% 7.10% 5.57% 7.60% 7.67% 7.36% 5.46% -
ROE 4.83% 4.89% 3.47% 5.40% 5.77% 5.53% 3.89% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 74.84 75.78 69.69 78.87 82.35 80.98 75.46 -0.54%
EPS 5.37 5.38 3.88 5.99 6.32 5.96 4.12 19.30%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1127 1.0993 1.1181 1.1085 1.096 1.0783 1.0582 3.40%
Adjusted Per Share Value based on latest NOSH - 67,280
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.04 60.83 55.79 63.56 66.44 65.35 61.18 -1.24%
EPS 4.31 4.32 3.11 4.83 5.10 4.81 3.34 18.50%
DPS 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
NAPS 0.8926 0.8824 0.8951 0.8934 0.8843 0.8702 0.8579 2.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.82 1.03 1.09 1.20 0.96 0.83 1.04 -
P/RPS 1.10 1.36 1.56 1.52 1.17 1.02 1.38 -14.01%
P/EPS 15.26 19.14 28.09 20.03 15.19 13.93 25.24 -28.47%
EY 6.55 5.22 3.56 4.99 6.58 7.18 3.96 39.81%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.97 1.08 0.88 0.77 0.98 -17.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 01/08/02 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 -
Price 0.80 1.05 1.20 1.16 1.03 0.94 0.86 -
P/RPS 1.07 1.39 1.72 1.47 1.25 1.16 1.14 -4.13%
P/EPS 14.89 19.52 30.93 19.37 16.30 15.77 20.87 -20.13%
EY 6.72 5.12 3.23 5.16 6.14 6.34 4.79 25.29%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 1.07 1.05 0.94 0.87 0.81 -7.54%

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