[PARAGON] QoQ Quarter Result on 30-Jun-2001 [#2]

Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 88.0%
YoY- 135.84%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 11,693 11,511 14,380 14,572 12,821 14,771 11,350 2.00%
PBT 656 1,046 1,257 1,323 712 1,555 1,277 -35.88%
Tax -5 -205 -67 -7 -12 -23 -28 -68.32%
NP 651 841 1,190 1,316 700 1,532 1,249 -35.25%
-
NP to SH 651 841 1,190 1,316 700 1,532 1,249 -35.25%
-
Tax Rate 0.76% 19.60% 5.33% 0.53% 1.69% 1.48% 2.19% -
Total Cost 11,042 10,670 13,190 13,256 12,121 13,239 10,101 6.12%
-
Net Worth 75,039 74,579 73,685 72,771 71,916 73,312 71,999 2.79%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 3,364 - - - - - -
Div Payout % - 400.00% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 75,039 74,579 73,685 72,771 71,916 73,312 71,999 2.79%
NOSH 67,113 67,280 67,231 67,487 67,961 69,954 70,168 -2.92%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 5.57% 7.31% 8.28% 9.03% 5.46% 10.37% 11.00% -
ROE 0.87% 1.13% 1.61% 1.81% 0.97% 2.09% 1.73% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 17.42 17.11 21.39 21.59 18.87 21.12 16.18 5.05%
EPS 0.97 1.25 1.77 1.95 1.03 2.19 1.78 -33.30%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.1085 1.096 1.0783 1.0582 1.048 1.0261 5.89%
Adjusted Per Share Value based on latest NOSH - 67,487
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 14.03 13.81 17.26 17.49 15.39 17.73 13.62 1.99%
EPS 0.78 1.01 1.43 1.58 0.84 1.84 1.50 -35.36%
DPS 0.00 4.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9005 0.895 0.8842 0.8733 0.863 0.8797 0.864 2.79%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.09 1.20 0.96 0.83 1.04 1.00 1.13 -
P/RPS 6.26 7.01 4.49 3.84 5.51 4.74 6.99 -7.09%
P/EPS 112.37 96.00 54.24 42.56 100.97 45.66 63.48 46.38%
EY 0.89 1.04 1.84 2.35 0.99 2.19 1.58 -31.81%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.88 0.77 0.98 0.95 1.10 -8.04%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 19/10/00 -
Price 1.20 1.16 1.03 0.94 0.86 1.05 1.12 -
P/RPS 6.89 6.78 4.82 4.35 4.56 4.97 6.92 -0.28%
P/EPS 123.71 92.80 58.19 48.21 83.50 47.95 62.92 57.00%
EY 0.81 1.08 1.72 2.07 1.20 2.09 1.59 -36.24%
DY 0.00 4.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 0.94 0.87 0.81 1.00 1.09 -1.22%

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