[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 94.09%
YoY- -724.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,991 55,636 50,714 48,080 52,582 50,708 48,780 12.18%
PBT 1,490 -174 -1,930 -1,024 -17,405 -23,552 -2,352 -
Tax 1,689 0 0 0 77 0 0 -
NP 3,179 -174 -1,930 -1,024 -17,328 -23,552 -2,352 -
-
NP to SH 3,179 -174 -1,930 -1,024 -17,328 -23,552 -2,352 -
-
Tax Rate -113.36% - - - - - - -
Total Cost 54,812 55,810 52,644 49,104 69,910 74,260 51,132 4.72%
-
Net Worth 58,880 56,257 54,797 54,847 55,697 55,373 105,420 -32.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,880 56,257 54,797 54,847 55,697 55,373 105,420 -32.10%
NOSH 64,696 65,499 64,765 63,999 64,689 64,703 94,285 -22.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.48% -0.31% -3.81% -2.13% -32.95% -46.45% -4.82% -
ROE 5.40% -0.31% -3.52% -1.87% -31.11% -42.53% -2.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.63 84.94 78.30 75.13 81.28 78.37 51.74 44.09%
EPS 4.91 -0.27 -2.98 -1.60 -26.77 -36.40 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8589 0.8461 0.857 0.861 0.8558 1.1181 -12.78%
Adjusted Per Share Value based on latest NOSH - 63,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.18 66.37 60.50 57.35 62.72 60.49 58.19 12.18%
EPS 3.79 -0.21 -2.30 -1.22 -20.67 -28.10 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7024 0.6711 0.6537 0.6543 0.6644 0.6605 1.2576 -32.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.16 0.21 0.31 0.47 0.47 0.42 -
P/RPS 0.23 0.19 0.27 0.41 0.58 0.60 0.81 -56.69%
P/EPS 4.27 -60.00 -7.05 -19.38 -1.75 -1.29 -16.84 -
EY 23.40 -1.67 -14.19 -5.16 -56.99 -77.45 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.25 0.36 0.55 0.55 0.38 -28.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.23 0.20 0.19 0.26 0.38 0.45 0.45 -
P/RPS 0.26 0.24 0.24 0.35 0.47 0.57 0.87 -55.20%
P/EPS 4.68 -75.00 -6.38 -16.25 -1.42 -1.24 -18.04 -
EY 21.36 -1.33 -15.68 -6.15 -70.49 -80.89 -5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.22 0.30 0.44 0.53 0.40 -26.83%

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