[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.26%
YoY- 382.42%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,485 39,582 27,081 14,807 57,991 41,727 25,357 60.13%
PBT 1,415 650 187 723 1,490 -131 -965 -
Tax -1,632 0 0 0 1,689 0 0 -
NP -217 650 187 723 3,179 -131 -965 -62.92%
-
NP to SH -217 650 187 723 3,179 -131 -965 -62.92%
-
Tax Rate 115.34% 0.00% 0.00% 0.00% -113.36% - - -
Total Cost 51,702 38,932 26,894 14,084 54,812 41,858 26,322 56.64%
-
Net Worth 57,868 59,806 58,872 59,473 58,880 56,257 54,797 3.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 57,868 59,806 58,872 59,473 58,880 56,257 54,797 3.69%
NOSH 63,823 65,000 64,482 64,553 64,696 65,499 64,765 -0.96%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.42% 1.64% 0.69% 4.88% 5.48% -0.31% -3.81% -
ROE -0.37% 1.09% 0.32% 1.22% 5.40% -0.23% -1.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 80.67 60.90 42.00 22.94 89.63 63.71 39.15 61.71%
EPS -0.34 1.00 0.29 1.12 4.91 -0.20 -1.49 -62.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9067 0.9201 0.913 0.9213 0.9101 0.8589 0.8461 4.70%
Adjusted Per Share Value based on latest NOSH - 64,553
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.78 47.50 32.50 17.77 69.59 50.07 30.43 60.12%
EPS -0.26 0.78 0.22 0.87 3.81 -0.16 -1.16 -63.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6944 0.7177 0.7065 0.7137 0.7066 0.6751 0.6576 3.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.24 0.23 0.23 0.22 0.21 0.16 0.21 -
P/RPS 0.30 0.38 0.55 0.96 0.23 0.25 0.54 -32.34%
P/EPS -70.59 23.00 79.31 19.64 4.27 -80.00 -14.09 191.93%
EY -1.42 4.35 1.26 5.09 23.40 -1.25 -7.10 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.24 0.23 0.19 0.25 2.64%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 -
Price 0.23 0.25 0.20 0.22 0.23 0.20 0.19 -
P/RPS 0.29 0.41 0.48 0.96 0.26 0.31 0.49 -29.44%
P/EPS -67.65 25.00 68.97 19.64 4.68 -100.00 -12.75 203.28%
EY -1.48 4.00 1.45 5.09 21.36 -1.00 -7.84 -66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.22 0.24 0.25 0.23 0.22 8.87%

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