[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.64%
YoY- 186.27%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 89,828 86,234 81,472 85,823 78,208 73,892 67,540 20.91%
PBT 349 816 1,596 4,348 3,402 3,004 2,004 -68.78%
Tax -320 -394 -164 -1,325 -876 -820 -384 -11.43%
NP 29 422 1,432 3,023 2,526 2,184 1,620 -93.14%
-
NP to SH 29 422 1,432 3,023 2,526 2,184 1,620 -93.14%
-
Tax Rate 91.69% 48.28% 10.28% 30.47% 25.75% 27.30% 19.16% -
Total Cost 89,798 85,812 80,040 82,800 75,681 71,708 65,920 22.86%
-
Net Worth 80,453 72,953 73,443 70,752 70,249 69,539 69,207 10.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 668 - - - -
Div Payout % - - - 22.12% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 80,453 72,953 73,443 70,752 70,249 69,539 69,207 10.54%
NOSH 73,332 65,937 66,296 66,880 67,198 66,993 67,499 5.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.03% 0.49% 1.76% 3.52% 3.23% 2.96% 2.40% -
ROE 0.04% 0.58% 1.95% 4.27% 3.60% 3.14% 2.34% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 122.49 130.78 122.89 128.32 116.38 110.30 100.06 14.42%
EPS 0.04 0.64 2.16 4.52 3.76 3.26 2.40 -93.45%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0971 1.1064 1.1078 1.0579 1.0454 1.038 1.0253 4.61%
Adjusted Per Share Value based on latest NOSH - 66,745
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.16 102.87 97.19 102.38 93.29 88.15 80.57 20.91%
EPS 0.03 0.50 1.71 3.61 3.01 2.61 1.93 -93.75%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.9597 0.8703 0.8761 0.844 0.838 0.8295 0.8256 10.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.48 0.58 0.60 0.65 0.59 0.60 0.70 -
P/RPS 0.39 0.44 0.49 0.51 0.51 0.54 0.70 -32.26%
P/EPS 1,200.00 90.62 27.78 14.38 15.69 18.40 29.17 1088.99%
EY 0.08 1.10 3.60 6.95 6.37 5.43 3.43 -91.81%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.54 0.61 0.56 0.58 0.68 -25.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 -
Price 0.47 0.47 0.56 0.60 0.64 0.57 0.62 -
P/RPS 0.38 0.36 0.46 0.47 0.55 0.52 0.62 -27.82%
P/EPS 1,175.00 73.44 25.93 13.27 17.02 17.48 25.83 1171.35%
EY 0.09 1.36 3.86 7.53 5.88 5.72 3.87 -91.83%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.51 0.57 0.61 0.55 0.60 -19.89%

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