[PARAGON] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 102.04%
YoY- 289.83%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,370 13,337 12,020 14,551 13,641 10,480 13,910 11.45%
PBT 834 -709 -256 259 -16,488 -1,217 41 643.80%
Tax 0 0 0 77 0 0 0 -
NP 834 -709 -256 336 -16,488 -1,217 41 643.80%
-
NP to SH 834 -709 -256 336 -16,488 -1,217 41 643.80%
-
Tax Rate 0.00% - - -29.73% - - 0.00% -
Total Cost 15,536 14,046 12,276 14,215 30,129 11,697 13,869 7.85%
-
Net Worth 55,528 54,534 54,847 55,216 55,378 72,379 77,674 -20.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,528 54,534 54,847 55,216 55,378 72,379 77,674 -20.03%
NOSH 64,651 64,454 63,999 64,130 64,709 64,734 68,333 -3.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.09% -5.32% -2.13% 2.31% -120.87% -11.61% 0.29% -
ROE 1.50% -1.30% -0.47% 0.61% -29.77% -1.68% 0.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.32 20.69 18.78 22.69 21.08 16.19 20.36 15.62%
EPS 1.29 -1.10 -0.40 0.52 -25.48 -1.88 0.06 671.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.8461 0.857 0.861 0.8558 1.1181 1.1367 -17.02%
Adjusted Per Share Value based on latest NOSH - 64,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.64 16.00 14.42 17.46 16.37 12.58 16.69 11.45%
EPS 1.00 -0.85 -0.31 0.40 -19.79 -1.46 0.05 635.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6663 0.6544 0.6582 0.6626 0.6645 0.8685 0.9321 -20.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.21 0.31 0.47 0.47 0.42 0.44 -
P/RPS 0.63 1.01 1.65 2.07 2.23 2.59 2.16 -55.98%
P/EPS 12.40 -19.09 -77.50 89.71 -1.84 -22.34 733.33 -93.39%
EY 8.06 -5.24 -1.29 1.11 -54.21 -4.48 0.14 1387.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.36 0.55 0.55 0.38 0.39 -38.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.20 0.19 0.26 0.38 0.45 0.45 0.33 -
P/RPS 0.79 0.92 1.38 1.67 2.13 2.78 1.62 -38.01%
P/EPS 15.50 -17.27 -65.00 72.53 -1.77 -23.94 550.00 -90.71%
EY 6.45 -5.79 -1.54 1.38 -56.62 -4.18 0.18 984.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.30 0.44 0.53 0.40 0.29 -14.30%

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