[PARAGON] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -55.26%
YoY- 134.69%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,475 36,411 32,143 38,203 26,239 18,956 24,254 18.95%
PBT 215 1,616 269 -296 77 1,196 -146 -
Tax -73 -466 -379 347 37 -172 -43 42.26%
NP 142 1,150 -110 51 114 1,024 -189 -
-
NP to SH 142 1,150 -110 51 114 1,024 -189 -
-
Tax Rate 33.95% 28.84% 140.89% - -48.05% 14.38% - -
Total Cost 31,333 35,261 32,253 38,152 26,125 17,932 24,443 17.98%
-
Net Worth 73,439 74,096 71,907 71,297 74,871 73,582 71,500 1.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 653 - - - 660 - -
Div Payout % - 56.82% - - - 64.52% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,439 74,096 71,907 71,297 74,871 73,582 71,500 1.79%
NOSH 64,545 65,340 64,705 63,750 67,058 66,064 65,172 -0.64%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.45% 3.16% -0.34% 0.13% 0.43% 5.40% -0.78% -
ROE 0.19% 1.55% -0.15% 0.07% 0.15% 1.39% -0.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.76 55.72 49.68 59.93 39.13 28.69 37.22 19.70%
EPS 0.22 1.76 -0.17 0.08 0.17 1.55 -0.29 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.0971 2.45%
Adjusted Per Share Value based on latest NOSH - 63,750
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 37.77 43.69 38.57 45.84 31.49 22.75 29.10 18.96%
EPS 0.17 1.38 -0.13 0.06 0.14 1.23 -0.23 -
DPS 0.00 0.78 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.8813 0.8892 0.8629 0.8556 0.8985 0.883 0.858 1.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.48 0.43 0.47 0.56 0.50 0.45 0.48 -
P/RPS 0.98 0.77 0.95 0.93 1.28 1.57 1.29 -16.72%
P/EPS 218.18 24.43 -276.47 700.00 294.12 29.03 -165.52 -
EY 0.46 4.09 -0.36 0.14 0.34 3.44 -0.60 -
DY 0.00 2.33 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.42 0.38 0.42 0.50 0.45 0.40 0.44 -3.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 29/11/06 -
Price 0.50 0.48 0.46 0.52 0.48 0.45 0.47 -
P/RPS 1.03 0.86 0.93 0.87 1.23 1.57 1.26 -12.56%
P/EPS 227.27 27.27 -270.59 650.00 282.35 29.03 -162.07 -
EY 0.44 3.67 -0.37 0.15 0.35 3.44 -0.62 -
DY 0.00 2.08 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.44 0.42 0.41 0.46 0.43 0.40 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