[PARAGON] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -41.06%
YoY- -80.68%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,239 86,327 67,371 43,117 20,368 85,823 58,656 -41.53%
PBT 77 1,458 262 408 399 4,348 2,552 -90.32%
Tax 37 -412 -240 -197 -41 -1,325 -657 -
NP 114 1,046 22 211 358 3,023 1,895 -84.67%
-
NP to SH 114 1,046 22 211 358 3,023 1,895 -84.67%
-
Tax Rate -48.05% 28.26% 91.60% 48.28% 10.28% 30.47% 25.74% -
Total Cost 26,125 85,281 67,349 42,906 20,010 82,800 56,761 -40.41%
-
Net Worth 74,871 73,736 80,454 72,953 73,443 70,752 70,249 4.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 662 - - - 668 - -
Div Payout % - 63.29% - - - 22.12% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,871 73,736 80,454 72,953 73,443 70,752 70,249 4.34%
NOSH 67,058 66,202 73,333 65,937 66,296 66,880 67,198 -0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.43% 1.21% 0.03% 0.49% 1.76% 3.52% 3.23% -
ROE 0.15% 1.42% 0.03% 0.29% 0.49% 4.27% 2.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.13 130.40 91.87 65.39 30.72 128.32 87.29 -41.45%
EPS 0.17 1.58 0.03 0.32 0.54 4.52 2.82 -84.65%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1165 1.1138 1.0971 1.1064 1.1078 1.0579 1.0454 4.48%
Adjusted Per Share Value based on latest NOSH - 66,818
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 31.30 102.98 80.37 51.43 24.30 102.38 69.97 -41.53%
EPS 0.14 1.25 0.03 0.25 0.43 3.61 2.26 -84.37%
DPS 0.00 0.79 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.8931 0.8796 0.9597 0.8703 0.8761 0.844 0.838 4.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.50 0.45 0.48 0.58 0.60 0.65 0.59 -
P/RPS 1.28 0.35 0.52 0.89 1.95 0.51 0.68 52.51%
P/EPS 294.12 28.48 1,600.00 181.25 111.11 14.38 20.92 483.45%
EY 0.34 3.51 0.06 0.55 0.90 6.95 4.78 -82.86%
DY 0.00 2.22 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.45 0.40 0.44 0.52 0.54 0.61 0.56 -13.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 -
Price 0.48 0.45 0.47 0.47 0.56 0.60 0.64 -
P/RPS 1.23 0.35 0.51 0.72 1.82 0.47 0.73 41.64%
P/EPS 282.35 28.48 1,566.67 146.88 103.70 13.27 22.70 437.66%
EY 0.35 3.51 0.06 0.68 0.96 7.53 4.41 -81.56%
DY 0.00 2.22 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.43 0.40 0.43 0.42 0.51 0.57 0.61 -20.81%

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