[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.47%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 39,624 25,878 11,433 49,690 37,808 24,121 11,878 122.77%
PBT 1,025 992 158 3,033 2,043 1,428 658 34.27%
Tax 4 12 -2 -678 -21 -7 -2 -
NP 1,029 1,004 156 2,355 2,022 1,421 656 34.89%
-
NP to SH 1,029 1,004 156 2,355 2,022 1,421 656 34.89%
-
Tax Rate -0.39% -1.21% 1.27% 22.35% 1.03% 0.49% 0.30% -
Total Cost 38,595 24,874 11,277 47,335 35,786 22,700 11,222 127.33%
-
Net Worth 68,465 69,557 69,630 68,717 74,686 75,855 74,984 -5.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,012 - - - -
Div Payout % - - - 85.47% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 68,465 69,557 69,630 68,717 74,686 75,855 74,984 -5.86%
NOSH 67,254 66,933 67,826 67,094 67,176 67,028 66,938 0.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.60% 3.88% 1.36% 4.74% 5.35% 5.89% 5.52% -
ROE 1.50% 1.44% 0.22% 3.43% 2.71% 1.87% 0.87% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.92 38.66 16.86 74.06 56.28 35.99 17.74 122.12%
EPS 1.53 1.50 0.23 3.51 3.01 2.12 0.98 34.46%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.018 1.0392 1.0266 1.0242 1.1118 1.1317 1.1202 -6.16%
Adjusted Per Share Value based on latest NOSH - 66,600
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.55 31.05 13.72 59.63 45.37 28.95 14.25 122.81%
EPS 1.23 1.20 0.19 2.83 2.43 1.71 0.79 34.22%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 0.8216 0.8347 0.8356 0.8246 0.8962 0.9103 0.8998 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.90 0.90 0.95 0.86 0.88 0.77 -
P/RPS 1.31 2.33 5.34 1.28 1.53 2.45 4.34 -54.90%
P/EPS 50.33 60.00 391.30 27.07 28.57 41.51 78.57 -25.62%
EY 1.99 1.67 0.26 3.69 3.50 2.41 1.27 34.79%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.88 0.93 0.77 0.78 0.69 6.63%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 27/08/04 25/05/04 27/02/04 21/11/03 26/08/03 27/05/03 -
Price 0.69 0.77 0.81 0.89 0.93 1.01 0.76 -
P/RPS 1.17 1.99 4.81 1.20 1.65 2.81 4.28 -57.77%
P/EPS 45.10 51.33 352.17 25.36 30.90 47.64 77.55 -30.25%
EY 2.22 1.95 0.28 3.94 3.24 2.10 1.29 43.46%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.79 0.87 0.84 0.89 0.68 0.00%

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