[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -88.22%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 88,965 65,229 48,186 31,475 132,996 96,585 64,442 23.86%
PBT 877 417 309 215 1,666 50 -219 -
Tax -742 -105 -92 -73 -461 5 384 -
NP 135 312 217 142 1,205 55 165 -12.46%
-
NP to SH 135 312 217 142 1,205 55 165 -12.46%
-
Tax Rate 84.61% 25.18% 29.77% 33.95% 27.67% -10.00% - -
Total Cost 88,830 64,917 47,969 31,333 131,791 96,530 64,277 23.94%
-
Net Worth 73,028 73,970 75,088 73,439 74,264 76,401 73,814 -0.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 642 - - - 654 - - -
Div Payout % 476.19% - - - 54.35% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 73,028 73,970 75,088 73,439 74,264 76,401 73,814 -0.70%
NOSH 64,285 65,000 65,757 64,545 65,489 68,750 66,000 -1.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.15% 0.48% 0.45% 0.45% 0.91% 0.06% 0.26% -
ROE 0.18% 0.42% 0.29% 0.19% 1.62% 0.07% 0.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 138.39 100.35 73.28 48.76 203.08 140.49 97.64 26.04%
EPS 0.21 0.48 0.33 0.22 1.84 0.08 0.25 -10.92%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.136 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.04%
Adjusted Per Share Value based on latest NOSH - 64,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 106.13 77.81 57.48 37.55 158.65 115.22 76.87 23.86%
EPS 0.16 0.37 0.26 0.17 1.44 0.07 0.20 -13.76%
DPS 0.77 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.8712 0.8824 0.8957 0.8761 0.8859 0.9114 0.8805 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.49 0.48 0.43 0.47 0.56 -
P/RPS 0.33 0.52 0.67 0.98 0.21 0.33 0.57 -30.42%
P/EPS 214.29 108.33 148.48 218.18 23.37 587.50 224.00 -2.89%
EY 0.47 0.92 0.67 0.46 4.28 0.17 0.45 2.92%
DY 2.22 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.40 0.46 0.43 0.42 0.38 0.42 0.50 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 -
Price 0.45 0.48 0.49 0.50 0.48 0.46 0.52 -
P/RPS 0.33 0.48 0.67 1.03 0.24 0.33 0.53 -26.97%
P/EPS 214.29 100.00 148.48 227.27 26.09 575.00 208.00 1.99%
EY 0.47 1.00 0.67 0.44 3.83 0.17 0.48 -1.38%
DY 2.22 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.44 0.42 0.41 0.46 -8.85%

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