[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -89.57%
YoY- -98.84%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,442 26,239 86,327 67,371 43,117 20,368 85,823 -17.43%
PBT -219 77 1,458 262 408 399 4,348 -
Tax 384 37 -412 -240 -197 -41 -1,325 -
NP 165 114 1,046 22 211 358 3,023 -85.68%
-
NP to SH 165 114 1,046 22 211 358 3,023 -85.68%
-
Tax Rate - -48.05% 28.26% 91.60% 48.28% 10.28% 30.47% -
Total Cost 64,277 26,125 85,281 67,349 42,906 20,010 82,800 -15.57%
-
Net Worth 73,814 74,871 73,736 80,454 72,953 73,443 70,752 2.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 662 - - - 668 -
Div Payout % - - 63.29% - - - 22.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 73,814 74,871 73,736 80,454 72,953 73,443 70,752 2.87%
NOSH 66,000 67,058 66,202 73,333 65,937 66,296 66,880 -0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.26% 0.43% 1.21% 0.03% 0.49% 1.76% 3.52% -
ROE 0.22% 0.15% 1.42% 0.03% 0.29% 0.49% 4.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 97.64 39.13 130.40 91.87 65.39 30.72 128.32 -16.69%
EPS 0.25 0.17 1.58 0.03 0.32 0.54 4.52 -85.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1184 1.1165 1.1138 1.0971 1.1064 1.1078 1.0579 3.78%
Adjusted Per Share Value based on latest NOSH - 65,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.87 31.30 102.98 80.37 51.43 24.30 102.38 -17.43%
EPS 0.20 0.14 1.25 0.03 0.25 0.43 3.61 -85.54%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.80 -
NAPS 0.8805 0.8931 0.8796 0.9597 0.8703 0.8761 0.844 2.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.50 0.45 0.48 0.58 0.60 0.65 -
P/RPS 0.57 1.28 0.35 0.52 0.89 1.95 0.51 7.71%
P/EPS 224.00 294.12 28.48 1,600.00 181.25 111.11 14.38 526.86%
EY 0.45 0.34 3.51 0.06 0.55 0.90 6.95 -83.95%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.54 -
P/NAPS 0.50 0.45 0.40 0.44 0.52 0.54 0.61 -12.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 30/05/07 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 -
Price 0.52 0.48 0.45 0.47 0.47 0.56 0.60 -
P/RPS 0.53 1.23 0.35 0.51 0.72 1.82 0.47 8.36%
P/EPS 208.00 282.35 28.48 1,566.67 146.88 103.70 13.27 529.48%
EY 0.48 0.35 3.51 0.06 0.68 0.96 7.53 -84.12%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.67 -
P/NAPS 0.46 0.43 0.40 0.43 0.42 0.51 0.57 -13.35%

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