[PARAGON] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -97.05%
YoY- -95.84%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,061 16,885 14,387 13,746 14,445 11,433 11,882 41.83%
PBT 1,001 501 320 33 834 158 990 0.74%
Tax -314 -96 -293 -8 14 -2 -657 -38.89%
NP 687 405 27 25 848 156 333 62.13%
-
NP to SH 687 405 27 25 848 156 333 62.13%
-
Tax Rate 31.37% 19.16% 91.56% 24.24% -1.68% 1.27% 66.36% -
Total Cost 19,374 16,480 14,360 13,721 13,597 11,277 11,549 41.22%
-
Net Worth 69,912 69,207 68,741 63,625 69,939 69,630 68,211 1.65%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 675 - - - 1,998 -
Div Payout % - - 2,500.00% - - - 600.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 69,912 69,207 68,741 63,625 69,939 69,630 68,211 1.65%
NOSH 67,352 67,499 67,500 62,500 67,301 67,826 66,600 0.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.42% 2.40% 0.19% 0.18% 5.87% 1.36% 2.80% -
ROE 0.98% 0.59% 0.04% 0.04% 1.21% 0.22% 0.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.78 25.01 21.31 21.99 21.46 16.86 17.84 40.76%
EPS 1.02 0.60 0.04 0.04 1.26 0.23 0.50 60.91%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.038 1.0253 1.0184 1.018 1.0392 1.0266 1.0242 0.89%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.07 20.26 17.26 16.50 17.33 13.72 14.26 41.81%
EPS 0.82 0.49 0.03 0.03 1.02 0.19 0.40 61.44%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 2.40 -
NAPS 0.8389 0.8305 0.8249 0.7635 0.8393 0.8356 0.8185 1.65%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.60 0.70 0.73 0.77 0.90 0.90 0.95 -
P/RPS 2.01 2.80 3.42 3.50 4.19 5.34 5.32 -47.76%
P/EPS 58.82 116.67 1,825.00 1,925.00 71.43 391.30 190.00 -54.26%
EY 1.70 0.86 0.05 0.05 1.40 0.26 0.53 117.64%
DY 0.00 0.00 1.37 0.00 0.00 0.00 3.16 -
P/NAPS 0.58 0.68 0.72 0.76 0.87 0.88 0.93 -27.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 22/02/05 10/11/04 27/08/04 25/05/04 27/02/04 -
Price 0.57 0.62 0.72 0.69 0.77 0.81 0.89 -
P/RPS 1.91 2.48 3.38 3.14 3.59 4.81 4.99 -47.31%
P/EPS 55.88 103.33 1,800.00 1,725.00 61.11 352.17 178.00 -53.84%
EY 1.79 0.97 0.06 0.06 1.64 0.28 0.56 117.14%
DY 0.00 0.00 1.39 0.00 0.00 0.00 3.37 -
P/NAPS 0.55 0.60 0.71 0.68 0.74 0.79 0.87 -26.36%

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