[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1920.05%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 52,776 54,162 59,228 57,991 55,636 50,714 48,080 6.40%
PBT 866 374 2,892 1,490 -174 -1,930 -1,024 -
Tax 0 0 0 1,689 0 0 0 -
NP 866 374 2,892 3,179 -174 -1,930 -1,024 -
-
NP to SH 866 374 2,892 3,179 -174 -1,930 -1,024 -
-
Tax Rate 0.00% 0.00% 0.00% -113.36% - - - -
Total Cost 51,909 53,788 56,336 54,812 55,810 52,644 49,104 3.76%
-
Net Worth 59,806 58,872 59,473 58,880 56,257 54,797 54,847 5.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,806 58,872 59,473 58,880 56,257 54,797 54,847 5.93%
NOSH 64,999 64,482 64,553 64,696 65,499 64,765 63,999 1.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.64% 0.69% 4.88% 5.48% -0.31% -3.81% -2.13% -
ROE 1.45% 0.64% 4.86% 5.40% -0.31% -3.52% -1.87% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.19 83.99 91.75 89.63 84.94 78.30 75.13 5.30%
EPS 1.33 0.58 4.48 4.91 -0.27 -2.98 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.913 0.9213 0.9101 0.8589 0.8461 0.857 4.84%
Adjusted Per Share Value based on latest NOSH - 64,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.96 64.61 70.65 69.18 66.37 60.50 57.35 6.41%
EPS 1.03 0.45 3.45 3.79 -0.21 -2.30 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7134 0.7023 0.7095 0.7024 0.6711 0.6537 0.6543 5.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.23 0.22 0.21 0.16 0.21 0.31 -
P/RPS 0.28 0.27 0.24 0.23 0.19 0.27 0.41 -22.43%
P/EPS 17.25 39.66 4.91 4.27 -60.00 -7.05 -19.38 -
EY 5.80 2.52 20.36 23.40 -1.67 -14.19 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.24 0.23 0.19 0.25 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 26/05/10 -
Price 0.25 0.20 0.22 0.23 0.20 0.19 0.26 -
P/RPS 0.31 0.24 0.24 0.26 0.24 0.24 0.35 -7.76%
P/EPS 18.75 34.48 4.91 4.68 -75.00 -6.38 -16.25 -
EY 5.33 2.90 20.36 21.36 -1.33 -15.68 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.24 0.25 0.23 0.22 0.30 -6.77%

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