[PARAGON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 193.18%
YoY- 0.77%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 11,882 13,687 12,243 11,878 11,092 12,251 13,803 -9.48%
PBT 990 615 770 658 251 1,007 1,159 -9.94%
Tax -657 -14 -5 -2 -955 -107 0 -
NP 333 601 765 656 -704 900 1,159 -56.35%
-
NP to SH 333 601 765 656 -704 900 1,159 -56.35%
-
Tax Rate 66.36% 2.28% 0.65% 0.30% 380.48% 10.63% 0.00% -
Total Cost 11,549 13,086 11,478 11,222 11,796 11,351 12,644 -5.84%
-
Net Worth 68,211 74,243 75,943 74,984 73,999 74,733 74,074 -5.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,998 - - - 2,666 - - -
Div Payout % 600.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 68,211 74,243 75,943 74,984 73,999 74,733 74,074 -5.33%
NOSH 66,600 66,777 67,105 66,938 66,666 67,164 67,383 -0.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.80% 4.39% 6.25% 5.52% -6.35% 7.35% 8.40% -
ROE 0.49% 0.81% 1.01% 0.87% -0.95% 1.20% 1.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.84 20.50 18.24 17.74 16.64 18.24 20.48 -8.76%
EPS 0.50 0.90 1.14 0.98 -1.05 1.34 1.72 -56.01%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.0242 1.1118 1.1317 1.1202 1.11 1.1127 1.0993 -4.59%
Adjusted Per Share Value based on latest NOSH - 66,938
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.17 16.33 14.60 14.17 13.23 14.61 16.47 -9.51%
EPS 0.40 0.72 0.91 0.78 -0.84 1.07 1.38 -56.10%
DPS 2.38 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 0.8137 0.8856 0.9059 0.8945 0.8827 0.8915 0.8836 -5.33%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.86 0.88 0.77 0.81 0.82 1.03 -
P/RPS 5.32 4.20 4.82 4.34 4.87 4.50 5.03 3.79%
P/EPS 190.00 95.56 77.19 78.57 -76.70 61.19 59.88 115.47%
EY 0.53 1.05 1.30 1.27 -1.30 1.63 1.67 -53.37%
DY 3.16 0.00 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.93 0.77 0.78 0.69 0.73 0.74 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 27/05/03 20/02/03 12/11/02 01/08/02 -
Price 0.89 0.93 1.01 0.76 0.83 0.80 1.05 -
P/RPS 4.99 4.54 5.54 4.28 4.99 4.39 5.13 -1.82%
P/EPS 178.00 103.33 88.60 77.55 -78.60 59.70 61.05 103.69%
EY 0.56 0.97 1.13 1.29 -1.27 1.68 1.64 -51.05%
DY 3.37 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.87 0.84 0.89 0.68 0.75 0.72 0.96 -6.33%

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