[PARAGON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 44.74%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,475 132,996 96,585 64,442 26,239 86,327 67,371 -39.76%
PBT 215 1,666 50 -219 77 1,458 262 -12.33%
Tax -73 -461 5 384 37 -412 -240 -54.73%
NP 142 1,205 55 165 114 1,046 22 246.27%
-
NP to SH 142 1,205 55 165 114 1,046 22 246.27%
-
Tax Rate 33.95% 27.67% -10.00% - -48.05% 28.26% 91.60% -
Total Cost 31,333 131,791 96,530 64,277 26,125 85,281 67,349 -39.93%
-
Net Worth 73,439 74,264 76,401 73,814 74,871 73,736 80,454 -5.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 654 - - - 662 - -
Div Payout % - 54.35% - - - 63.29% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,439 74,264 76,401 73,814 74,871 73,736 80,454 -5.89%
NOSH 64,545 65,489 68,750 66,000 67,058 66,202 73,333 -8.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.45% 0.91% 0.06% 0.26% 0.43% 1.21% 0.03% -
ROE 0.19% 1.62% 0.07% 0.22% 0.15% 1.42% 0.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.76 203.08 140.49 97.64 39.13 130.40 91.87 -34.42%
EPS 0.22 1.84 0.08 0.25 0.17 1.58 0.03 276.99%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.0971 2.45%
Adjusted Per Share Value based on latest NOSH - 63,750
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.55 158.65 115.22 76.87 31.30 102.98 80.37 -39.76%
EPS 0.17 1.44 0.07 0.20 0.14 1.25 0.03 217.51%
DPS 0.00 0.78 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.8761 0.8859 0.9114 0.8805 0.8931 0.8796 0.9597 -5.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.48 0.43 0.47 0.56 0.50 0.45 0.48 -
P/RPS 0.98 0.21 0.33 0.57 1.28 0.35 0.52 52.51%
P/EPS 218.18 23.37 587.50 224.00 294.12 28.48 1,600.00 -73.47%
EY 0.46 4.28 0.17 0.45 0.34 3.51 0.06 288.32%
DY 0.00 2.33 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.42 0.38 0.42 0.50 0.45 0.40 0.44 -3.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 29/11/06 -
Price 0.50 0.48 0.46 0.52 0.48 0.45 0.47 -
P/RPS 1.03 0.24 0.33 0.53 1.23 0.35 0.51 59.70%
P/EPS 227.27 26.09 575.00 208.00 282.35 28.48 1,566.67 -72.35%
EY 0.44 3.83 0.17 0.48 0.35 3.51 0.06 276.99%
DY 0.00 2.08 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.44 0.42 0.41 0.46 0.43 0.40 0.43 1.54%

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