[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -89.1%
YoY- -68.16%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 132,996 96,585 64,442 26,239 86,327 67,371 43,117 111.46%
PBT 1,666 50 -219 77 1,458 262 408 154.81%
Tax -461 5 384 37 -412 -240 -197 75.98%
NP 1,205 55 165 114 1,046 22 211 218.48%
-
NP to SH 1,205 55 165 114 1,046 22 211 218.48%
-
Tax Rate 27.67% -10.00% - -48.05% 28.26% 91.60% 48.28% -
Total Cost 131,791 96,530 64,277 26,125 85,281 67,349 42,906 110.87%
-
Net Worth 74,264 76,401 73,814 74,871 73,736 80,454 72,953 1.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 654 - - - 662 - - -
Div Payout % 54.35% - - - 63.29% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 74,264 76,401 73,814 74,871 73,736 80,454 72,953 1.19%
NOSH 65,489 68,750 66,000 67,058 66,202 73,333 65,937 -0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.91% 0.06% 0.26% 0.43% 1.21% 0.03% 0.49% -
ROE 1.62% 0.07% 0.22% 0.15% 1.42% 0.03% 0.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.08 140.49 97.64 39.13 130.40 91.87 65.39 112.42%
EPS 1.84 0.08 0.25 0.17 1.58 0.03 0.32 219.93%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.134 1.1113 1.1184 1.1165 1.1138 1.0971 1.1064 1.65%
Adjusted Per Share Value based on latest NOSH - 67,058
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.65 115.22 76.87 31.30 102.98 80.37 51.43 111.47%
EPS 1.44 0.07 0.20 0.14 1.25 0.03 0.25 220.30%
DPS 0.78 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.8859 0.9114 0.8805 0.8931 0.8796 0.9597 0.8703 1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.43 0.47 0.56 0.50 0.45 0.48 0.58 -
P/RPS 0.21 0.33 0.57 1.28 0.35 0.52 0.89 -61.71%
P/EPS 23.37 587.50 224.00 294.12 28.48 1,600.00 181.25 -74.38%
EY 4.28 0.17 0.45 0.34 3.51 0.06 0.55 291.22%
DY 2.33 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.38 0.42 0.50 0.45 0.40 0.44 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 29/11/06 29/08/06 -
Price 0.48 0.46 0.52 0.48 0.45 0.47 0.47 -
P/RPS 0.24 0.33 0.53 1.23 0.35 0.51 0.72 -51.82%
P/EPS 26.09 575.00 208.00 282.35 28.48 1,566.67 146.88 -68.30%
EY 3.83 0.17 0.48 0.35 3.51 0.06 0.68 215.56%
DY 2.08 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.42 0.41 0.46 0.43 0.40 0.43 0.42 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