[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 53.41%
YoY- 159.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,823 78,208 73,892 67,540 54,011 52,832 51,756 39.96%
PBT 4,348 3,402 3,004 2,004 1,345 1,366 1,984 68.47%
Tax -1,325 -876 -820 -384 -289 5 24 -
NP 3,023 2,526 2,184 1,620 1,056 1,372 2,008 31.25%
-
NP to SH 3,023 2,526 2,184 1,620 1,056 1,372 2,008 31.25%
-
Tax Rate 30.47% 25.75% 27.30% 19.16% 21.49% -0.37% -1.21% -
Total Cost 82,800 75,681 71,708 65,920 52,955 51,460 49,748 40.31%
-
Net Worth 70,752 70,249 69,539 69,207 68,498 68,465 69,557 1.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 668 - - - 672 - - -
Div Payout % 22.12% - - - 63.69% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,752 70,249 69,539 69,207 68,498 68,465 69,557 1.13%
NOSH 66,880 67,198 66,993 67,499 67,261 67,254 66,933 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.52% 3.23% 2.96% 2.40% 1.96% 2.60% 3.88% -
ROE 4.27% 3.60% 3.14% 2.34% 1.54% 2.00% 2.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 128.32 116.38 110.30 100.06 80.30 78.55 77.32 40.04%
EPS 4.52 3.76 3.26 2.40 1.57 2.04 3.00 31.32%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0579 1.0454 1.038 1.0253 1.0184 1.018 1.0392 1.19%
Adjusted Per Share Value based on latest NOSH - 67,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 102.38 93.29 88.15 80.57 64.43 63.02 61.74 39.96%
EPS 3.61 3.01 2.61 1.93 1.26 1.64 2.40 31.18%
DPS 0.80 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.844 0.838 0.8295 0.8256 0.8171 0.8167 0.8297 1.14%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.59 0.60 0.70 0.73 0.77 0.90 -
P/RPS 0.51 0.51 0.54 0.70 0.91 0.98 1.16 -42.09%
P/EPS 14.38 15.69 18.40 29.17 46.50 37.75 30.00 -38.66%
EY 6.95 6.37 5.43 3.43 2.15 2.65 3.33 63.09%
DY 1.54 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.61 0.56 0.58 0.68 0.72 0.76 0.87 -21.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 10/11/04 27/08/04 -
Price 0.60 0.64 0.57 0.62 0.72 0.69 0.77 -
P/RPS 0.47 0.55 0.52 0.62 0.90 0.88 1.00 -39.46%
P/EPS 13.27 17.02 17.48 25.83 45.86 33.82 25.67 -35.51%
EY 7.53 5.88 5.72 3.87 2.18 2.96 3.90 54.86%
DY 1.67 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.60 0.71 0.68 0.74 -15.93%

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