[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -52.63%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,327 89,828 86,234 81,472 85,823 78,208 73,892 10.89%
PBT 1,458 349 816 1,596 4,348 3,402 3,004 -38.15%
Tax -412 -320 -394 -164 -1,325 -876 -820 -36.71%
NP 1,046 29 422 1,432 3,023 2,526 2,184 -38.70%
-
NP to SH 1,046 29 422 1,432 3,023 2,526 2,184 -38.70%
-
Tax Rate 28.26% 91.69% 48.28% 10.28% 30.47% 25.75% 27.30% -
Total Cost 85,281 89,798 85,812 80,040 82,800 75,681 71,708 12.21%
-
Net Worth 73,736 80,453 72,953 73,443 70,752 70,249 69,539 3.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 662 - - - 668 - - -
Div Payout % 63.29% - - - 22.12% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,736 80,453 72,953 73,443 70,752 70,249 69,539 3.97%
NOSH 66,202 73,332 65,937 66,296 66,880 67,198 66,993 -0.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.21% 0.03% 0.49% 1.76% 3.52% 3.23% 2.96% -
ROE 1.42% 0.04% 0.58% 1.95% 4.27% 3.60% 3.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 130.40 122.49 130.78 122.89 128.32 116.38 110.30 11.77%
EPS 1.58 0.04 0.64 2.16 4.52 3.76 3.26 -38.21%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1138 1.0971 1.1064 1.1078 1.0579 1.0454 1.038 4.79%
Adjusted Per Share Value based on latest NOSH - 66,296
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 102.98 107.16 102.87 97.19 102.38 93.29 88.15 10.89%
EPS 1.25 0.03 0.50 1.71 3.61 3.01 2.61 -38.70%
DPS 0.79 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.8796 0.9597 0.8703 0.8761 0.844 0.838 0.8295 3.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.45 0.48 0.58 0.60 0.65 0.59 0.60 -
P/RPS 0.35 0.39 0.44 0.49 0.51 0.51 0.54 -25.04%
P/EPS 28.48 1,200.00 90.62 27.78 14.38 15.69 18.40 33.70%
EY 3.51 0.08 1.10 3.60 6.95 6.37 5.43 -25.18%
DY 2.22 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.40 0.44 0.52 0.54 0.61 0.56 0.58 -21.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 -
Price 0.45 0.47 0.47 0.56 0.60 0.64 0.57 -
P/RPS 0.35 0.38 0.36 0.46 0.47 0.55 0.52 -23.14%
P/EPS 28.48 1,175.00 73.44 25.93 13.27 17.02 17.48 38.33%
EY 3.51 0.09 1.36 3.86 7.53 5.88 5.72 -27.72%
DY 2.22 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.40 0.43 0.42 0.51 0.57 0.61 0.55 -19.08%

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