[PARAGON] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.89%
YoY- 3112.0%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 22,749 20,368 27,167 21,710 20,061 16,885 14,387 35.83%
PBT 9 399 1,796 1,050 1,001 501 320 -90.81%
Tax -156 -41 -668 -247 -314 -96 -293 -34.38%
NP -147 358 1,128 803 687 405 27 -
-
NP to SH -147 358 1,128 803 687 405 27 -
-
Tax Rate 1,733.33% 10.28% 37.19% 23.52% 31.37% 19.16% 91.56% -
Total Cost 22,896 20,010 26,039 20,907 19,374 16,480 14,360 36.59%
-
Net Worth 73,927 73,443 70,610 69,954 69,912 69,207 68,741 4.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 667 - - - 675 -
Div Payout % - - 59.17% - - - 2,500.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 73,927 73,443 70,610 69,954 69,912 69,207 68,741 4.98%
NOSH 66,818 66,296 66,745 66,916 67,352 67,499 67,500 -0.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.65% 1.76% 4.15% 3.70% 3.42% 2.40% 0.19% -
ROE -0.20% 0.49% 1.60% 1.15% 0.98% 0.59% 0.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.05 30.72 40.70 32.44 29.78 25.01 21.31 36.79%
EPS -0.22 0.54 1.69 1.20 1.02 0.60 0.04 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1064 1.1078 1.0579 1.0454 1.038 1.0253 1.0184 5.69%
Adjusted Per Share Value based on latest NOSH - 66,916
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.14 24.30 32.41 25.90 23.93 20.14 17.16 35.86%
EPS -0.18 0.43 1.35 0.96 0.82 0.48 0.03 -
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.81 -
NAPS 0.8819 0.8761 0.8423 0.8345 0.834 0.8256 0.82 4.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.60 0.65 0.59 0.60 0.70 0.73 -
P/RPS 1.70 1.95 1.60 1.82 2.01 2.80 3.42 -37.33%
P/EPS -263.64 111.11 38.46 49.17 58.82 116.67 1,825.00 -
EY -0.38 0.90 2.60 2.03 1.70 0.86 0.05 -
DY 0.00 0.00 1.54 0.00 0.00 0.00 1.37 -
P/NAPS 0.52 0.54 0.61 0.56 0.58 0.68 0.72 -19.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 -
Price 0.47 0.56 0.60 0.64 0.57 0.62 0.72 -
P/RPS 1.38 1.82 1.47 1.97 1.91 2.48 3.38 -45.05%
P/EPS -213.64 103.70 35.50 53.33 55.88 103.33 1,800.00 -
EY -0.47 0.96 2.82 1.88 1.79 0.97 0.06 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.39 -
P/NAPS 0.42 0.51 0.57 0.61 0.55 0.60 0.71 -29.59%

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