[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2090.91%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 65,229 48,186 31,475 132,996 96,585 64,442 26,239 83.20%
PBT 417 309 215 1,666 50 -219 77 207.44%
Tax -105 -92 -73 -461 5 384 37 -
NP 312 217 142 1,205 55 165 114 95.30%
-
NP to SH 312 217 142 1,205 55 165 114 95.30%
-
Tax Rate 25.18% 29.77% 33.95% 27.67% -10.00% - -48.05% -
Total Cost 64,917 47,969 31,333 131,791 96,530 64,277 26,125 83.15%
-
Net Worth 73,970 75,088 73,439 74,264 76,401 73,814 74,871 -0.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 654 - - - -
Div Payout % - - - 54.35% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,970 75,088 73,439 74,264 76,401 73,814 74,871 -0.80%
NOSH 65,000 65,757 64,545 65,489 68,750 66,000 67,058 -2.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.48% 0.45% 0.45% 0.91% 0.06% 0.26% 0.43% -
ROE 0.42% 0.29% 0.19% 1.62% 0.07% 0.22% 0.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 100.35 73.28 48.76 203.08 140.49 97.64 39.13 87.03%
EPS 0.48 0.33 0.22 1.84 0.08 0.25 0.17 99.39%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.27%
Adjusted Per Share Value based on latest NOSH - 65,340
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.81 57.48 37.55 158.65 115.22 76.87 31.30 83.20%
EPS 0.37 0.26 0.17 1.44 0.07 0.20 0.14 90.81%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.8824 0.8957 0.8761 0.8859 0.9114 0.8805 0.8931 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.49 0.48 0.43 0.47 0.56 0.50 -
P/RPS 0.52 0.67 0.98 0.21 0.33 0.57 1.28 -45.05%
P/EPS 108.33 148.48 218.18 23.37 587.50 224.00 294.12 -48.52%
EY 0.92 0.67 0.46 4.28 0.17 0.45 0.34 93.82%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.42 0.38 0.42 0.50 0.45 1.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 -
Price 0.48 0.49 0.50 0.48 0.46 0.52 0.48 -
P/RPS 0.48 0.67 1.03 0.24 0.33 0.53 1.23 -46.50%
P/EPS 100.00 148.48 227.27 26.09 575.00 208.00 282.35 -49.84%
EY 1.00 0.67 0.44 3.83 0.17 0.48 0.35 100.96%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.42 0.41 0.46 0.43 -1.55%

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