[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -10.71%
YoY- 444.83%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 53,284 55,697 54,786 51,284 42,718 37,262 33,194 36.97%
PBT 4,338 4,389 4,070 2,848 3,220 2,220 776 213.99%
Tax -291 -114 -38 -48 -84 -81 -66 168.15%
NP 4,047 4,274 4,032 2,800 3,136 2,138 710 218.08%
-
NP to SH 4,047 4,274 4,032 2,800 3,136 2,138 710 218.08%
-
Tax Rate 6.71% 2.60% 0.93% 1.69% 2.61% 3.65% 8.51% -
Total Cost 49,237 51,422 50,754 48,484 39,582 35,124 32,484 31.85%
-
Net Worth 74,893 74,130 72,948 71,916 59,216 53,437 43,126 44.33%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,378 - - - - - - -
Div Payout % 83.47% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 74,893 74,130 72,948 71,916 59,216 53,437 43,126 44.33%
NOSH 67,562 67,637 67,651 67,961 56,504 52,077 42,771 35.52%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.60% 7.67% 7.36% 5.46% 7.34% 5.74% 2.14% -
ROE 5.40% 5.77% 5.53% 3.89% 5.30% 4.00% 1.65% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 78.87 82.35 80.98 75.46 75.60 71.55 77.61 1.07%
EPS 5.99 6.32 5.96 4.12 5.55 4.11 1.66 134.70%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1085 1.096 1.0783 1.0582 1.048 1.0261 1.0083 6.50%
Adjusted Per Share Value based on latest NOSH - 67,961
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 63.94 66.84 65.74 61.54 51.26 44.72 39.83 36.98%
EPS 4.86 5.13 4.84 3.36 3.76 2.57 0.85 218.73%
DPS 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.8896 0.8754 0.863 0.7106 0.6412 0.5175 44.33%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.20 0.96 0.83 1.04 1.00 1.13 1.27 -
P/RPS 1.52 1.17 1.02 1.38 1.32 1.58 1.64 -4.92%
P/EPS 20.03 15.19 13.93 25.24 18.02 27.52 76.51 -58.97%
EY 4.99 6.58 7.18 3.96 5.55 3.63 1.31 143.31%
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.77 0.98 0.95 1.10 1.26 -9.74%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 19/10/00 28/07/00 -
Price 1.16 1.03 0.94 0.86 1.05 1.12 1.34 -
P/RPS 1.47 1.25 1.16 1.14 1.39 1.57 1.73 -10.26%
P/EPS 19.37 16.30 15.77 20.87 18.92 27.27 80.72 -61.28%
EY 5.16 6.14 6.34 4.79 5.29 3.67 1.24 158.04%
DY 4.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 0.87 0.81 1.00 1.09 1.33 -14.54%

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