[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.78%
YoY- 467.27%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 24,390 13,910 88,965 65,229 48,186 31,475 132,996 -67.75%
PBT -1,176 41 877 417 309 215 1,666 -
Tax 0 0 -742 -105 -92 -73 -461 -
NP -1,176 41 135 312 217 142 1,205 -
-
NP to SH -1,176 41 135 312 217 142 1,205 -
-
Tax Rate - 0.00% 84.61% 25.18% 29.77% 33.95% 27.67% -
Total Cost 25,566 13,869 88,830 64,917 47,969 31,333 131,791 -66.52%
-
Net Worth 105,420 77,674 73,028 73,970 75,088 73,439 74,264 26.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 642 - - - 654 -
Div Payout % - - 476.19% - - - 54.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 105,420 77,674 73,028 73,970 75,088 73,439 74,264 26.33%
NOSH 94,285 68,333 64,285 65,000 65,757 64,545 65,489 27.53%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.82% 0.29% 0.15% 0.48% 0.45% 0.45% 0.91% -
ROE -1.12% 0.05% 0.18% 0.42% 0.29% 0.19% 1.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.87 20.36 138.39 100.35 73.28 48.76 203.08 -74.71%
EPS -1.82 0.06 0.21 0.48 0.33 0.22 1.84 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1181 1.1367 1.136 1.138 1.1419 1.1378 1.134 -0.93%
Adjusted Per Share Value based on latest NOSH - 63,333
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.09 16.59 106.13 77.81 57.48 37.55 158.65 -67.75%
EPS -1.40 0.05 0.16 0.37 0.26 0.17 1.44 -
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.78 -
NAPS 1.2576 0.9266 0.8712 0.8824 0.8957 0.8761 0.8859 26.33%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.44 0.45 0.52 0.49 0.48 0.43 -
P/RPS 1.62 2.16 0.33 0.52 0.67 0.98 0.21 290.90%
P/EPS -33.67 733.33 214.29 108.33 148.48 218.18 23.37 -
EY -2.97 0.14 0.47 0.92 0.67 0.46 4.28 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.33 -
P/NAPS 0.38 0.39 0.40 0.46 0.43 0.42 0.38 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 -
Price 0.45 0.33 0.45 0.48 0.49 0.50 0.48 -
P/RPS 1.74 1.62 0.33 0.48 0.67 1.03 0.24 275.04%
P/EPS -36.08 550.00 214.29 100.00 148.48 227.27 26.09 -
EY -2.77 0.18 0.47 1.00 0.67 0.44 3.83 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.08 -
P/NAPS 0.40 0.29 0.40 0.42 0.43 0.44 0.42 -3.20%

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