[PARAGON] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -174.14%
YoY- 24.4%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,190 11,903 12,501 12,273 14,807 16,264 16,370 -27.07%
PBT -460 765 462 -536 723 1,621 834 -
Tax 0 -1,632 0 0 0 1,689 0 -
NP -460 -867 462 -536 723 3,310 834 -
-
NP to SH -460 -867 462 -536 723 3,310 834 -
-
Tax Rate - 213.33% 0.00% - 0.00% -104.19% 0.00% -
Total Cost 10,650 12,770 12,039 12,809 14,084 12,954 15,536 -22.23%
-
Net Worth 0 58,664 59,871 58,959 59,473 58,907 55,528 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 58,664 59,871 58,959 59,473 58,907 55,528 -
NOSH 64,788 64,701 65,070 64,578 64,553 64,726 64,651 0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.51% -7.28% 3.70% -4.37% 4.88% 20.35% 5.09% -
ROE 0.00% -1.48% 0.77% -0.91% 1.22% 5.62% 1.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.73 18.40 19.21 19.00 22.94 25.13 25.32 -27.17%
EPS -0.71 -1.34 0.71 -0.83 1.12 5.12 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9067 0.9201 0.913 0.9213 0.9101 0.8589 -
Adjusted Per Share Value based on latest NOSH - 64,578
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.23 14.28 15.00 14.73 17.77 19.52 19.64 -27.05%
EPS -0.55 -1.04 0.55 -0.64 0.87 3.97 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.704 0.7185 0.7075 0.7137 0.7069 0.6663 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.25 0.24 0.23 0.23 0.22 0.21 0.16 -
P/RPS 1.59 1.30 1.20 1.21 0.96 0.84 0.63 85.26%
P/EPS -35.21 -17.91 32.39 -27.71 19.64 4.11 12.40 -
EY -2.84 -5.58 3.09 -3.61 5.09 24.35 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.25 0.25 0.24 0.23 0.19 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date - 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 -
Price 0.00 0.23 0.25 0.20 0.22 0.23 0.20 -
P/RPS 0.00 1.25 1.30 1.05 0.96 0.92 0.79 -
P/EPS 0.00 -17.16 35.21 -24.10 19.64 4.50 15.50 -
EY 0.00 -5.83 2.84 -4.15 5.09 22.23 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.27 0.22 0.24 0.25 0.23 -

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