[PARAGON] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1145.45%
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,043 16,711 31,475 36,411 32,143 38,203 26,239 -24.94%
PBT 108 94 215 1,616 269 -296 77 25.22%
Tax -13 -19 -73 -466 -379 347 37 -
NP 95 75 142 1,150 -110 51 114 -11.41%
-
NP to SH 95 75 142 1,150 -110 51 114 -11.41%
-
Tax Rate 12.04% 20.21% 33.95% 28.84% 140.89% - -48.05% -
Total Cost 16,948 16,636 31,333 35,261 32,253 38,152 26,125 -25.00%
-
Net Worth 72,073 71,368 73,439 74,096 71,907 71,297 74,871 -2.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 653 - - - -
Div Payout % - - - 56.82% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 72,073 71,368 73,439 74,096 71,907 71,297 74,871 -2.50%
NOSH 63,333 62,500 64,545 65,340 64,705 63,750 67,058 -3.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.56% 0.45% 0.45% 3.16% -0.34% 0.13% 0.43% -
ROE 0.13% 0.11% 0.19% 1.55% -0.15% 0.07% 0.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.91 26.74 48.76 55.72 49.68 59.93 39.13 -22.03%
EPS 0.15 0.12 0.22 1.76 -0.17 0.08 0.17 -7.98%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.27%
Adjusted Per Share Value based on latest NOSH - 65,340
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.45 20.05 37.77 43.69 38.57 45.84 31.49 -24.94%
EPS 0.11 0.09 0.17 1.38 -0.13 0.06 0.14 -14.81%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.8649 0.8564 0.8813 0.8892 0.8629 0.8556 0.8985 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.49 0.48 0.43 0.47 0.56 0.50 -
P/RPS 1.93 1.83 0.98 0.77 0.95 0.93 1.28 31.39%
P/EPS 346.67 408.33 218.18 24.43 -276.47 700.00 294.12 11.54%
EY 0.29 0.24 0.46 4.09 -0.36 0.14 0.34 -10.03%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.42 0.38 0.42 0.50 0.45 1.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 -
Price 0.48 0.49 0.50 0.48 0.46 0.52 0.48 -
P/RPS 1.78 1.83 1.03 0.86 0.93 0.87 1.23 27.85%
P/EPS 320.00 408.33 227.27 27.27 -270.59 650.00 282.35 8.67%
EY 0.31 0.24 0.44 3.67 -0.37 0.15 0.35 -7.75%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.42 0.41 0.46 0.43 -1.55%

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