[PARAGON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -315.69%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 16,711 31,475 36,411 32,143 38,203 26,239 18,956 -8.06%
PBT 94 215 1,616 269 -296 77 1,196 -81.68%
Tax -19 -73 -466 -379 347 37 -172 -77.00%
NP 75 142 1,150 -110 51 114 1,024 -82.52%
-
NP to SH 75 142 1,150 -110 51 114 1,024 -82.52%
-
Tax Rate 20.21% 33.95% 28.84% 140.89% - -48.05% 14.38% -
Total Cost 16,636 31,333 35,261 32,253 38,152 26,125 17,932 -4.88%
-
Net Worth 71,368 73,439 74,096 71,907 71,297 74,871 73,582 -2.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 653 - - - 660 -
Div Payout % - - 56.82% - - - 64.52% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 71,368 73,439 74,096 71,907 71,297 74,871 73,582 -2.01%
NOSH 62,500 64,545 65,340 64,705 63,750 67,058 66,064 -3.63%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.45% 0.45% 3.16% -0.34% 0.13% 0.43% 5.40% -
ROE 0.11% 0.19% 1.55% -0.15% 0.07% 0.15% 1.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.74 48.76 55.72 49.68 59.93 39.13 28.69 -4.58%
EPS 0.12 0.22 1.76 -0.17 0.08 0.17 1.55 -81.86%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.67%
Adjusted Per Share Value based on latest NOSH - 64,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.05 37.77 43.69 38.57 45.84 31.49 22.75 -8.08%
EPS 0.09 0.17 1.38 -0.13 0.06 0.14 1.23 -82.53%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.79 -
NAPS 0.8564 0.8813 0.8892 0.8629 0.8556 0.8985 0.883 -2.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.49 0.48 0.43 0.47 0.56 0.50 0.45 -
P/RPS 1.83 0.98 0.77 0.95 0.93 1.28 1.57 10.76%
P/EPS 408.33 218.18 24.43 -276.47 700.00 294.12 29.03 483.63%
EY 0.24 0.46 4.09 -0.36 0.14 0.34 3.44 -83.08%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.22 -
P/NAPS 0.43 0.42 0.38 0.42 0.50 0.45 0.40 4.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 -
Price 0.49 0.50 0.48 0.46 0.52 0.48 0.45 -
P/RPS 1.83 1.03 0.86 0.93 0.87 1.23 1.57 10.76%
P/EPS 408.33 227.27 27.27 -270.59 650.00 282.35 29.03 483.63%
EY 0.24 0.44 3.67 -0.37 0.15 0.35 3.44 -83.08%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.22 -
P/NAPS 0.43 0.44 0.42 0.41 0.46 0.43 0.40 4.94%

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