[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.63%
YoY- -71.13%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,582 38,031 24,390 13,910 88,965 65,229 48,186 5.97%
PBT -17,405 -17,664 -1,176 41 877 417 309 -
Tax 77 0 0 0 -742 -105 -92 -
NP -17,328 -17,664 -1,176 41 135 312 217 -
-
NP to SH -17,328 -17,664 -1,176 41 135 312 217 -
-
Tax Rate - - - 0.00% 84.61% 25.18% 29.77% -
Total Cost 69,910 55,695 25,566 13,869 88,830 64,917 47,969 28.45%
-
Net Worth 55,697 55,373 105,420 77,674 73,028 73,970 75,088 -18.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 642 - - -
Div Payout % - - - - 476.19% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 55,697 55,373 105,420 77,674 73,028 73,970 75,088 -18.01%
NOSH 64,689 64,703 94,285 68,333 64,285 65,000 65,757 -1.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -32.95% -46.45% -4.82% 0.29% 0.15% 0.48% 0.45% -
ROE -31.11% -31.90% -1.12% 0.05% 0.18% 0.42% 0.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.28 58.78 25.87 20.36 138.39 100.35 73.28 7.13%
EPS -26.77 -27.30 -1.82 0.06 0.21 0.48 0.33 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.861 0.8558 1.1181 1.1367 1.136 1.138 1.1419 -17.11%
Adjusted Per Share Value based on latest NOSH - 68,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.10 45.64 29.27 16.69 106.76 78.27 57.82 5.98%
EPS -20.79 -21.20 -1.41 0.05 0.16 0.37 0.26 -
DPS 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.6684 0.6645 1.2651 0.9321 0.8763 0.8876 0.9011 -18.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.47 0.42 0.44 0.45 0.52 0.49 -
P/RPS 0.58 0.80 1.62 2.16 0.33 0.52 0.67 -9.14%
P/EPS -1.75 -1.72 -33.67 733.33 214.29 108.33 148.48 -
EY -56.99 -58.09 -2.97 0.14 0.47 0.92 0.67 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.55 0.55 0.38 0.39 0.40 0.46 0.43 17.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 28/05/09 27/02/09 12/11/08 29/08/08 -
Price 0.38 0.45 0.45 0.33 0.45 0.48 0.49 -
P/RPS 0.47 0.77 1.74 1.62 0.33 0.48 0.67 -20.99%
P/EPS -1.42 -1.65 -36.08 550.00 214.29 100.00 148.48 -
EY -70.49 -60.67 -2.77 0.18 0.47 1.00 0.67 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.44 0.53 0.40 0.29 0.40 0.42 0.43 1.54%

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