[PARAGON] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1400.0%
YoY- 159.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,167 21,710 20,061 16,885 14,387 13,746 14,445 52.18%
PBT 1,796 1,050 1,001 501 320 33 834 66.52%
Tax -668 -247 -314 -96 -293 -8 14 -
NP 1,128 803 687 405 27 25 848 20.88%
-
NP to SH 1,128 803 687 405 27 25 848 20.88%
-
Tax Rate 37.19% 23.52% 31.37% 19.16% 91.56% 24.24% -1.68% -
Total Cost 26,039 20,907 19,374 16,480 14,360 13,721 13,597 54.03%
-
Net Worth 70,610 69,954 69,912 69,207 68,741 63,625 69,939 0.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 667 - - - 675 - - -
Div Payout % 59.17% - - - 2,500.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,610 69,954 69,912 69,207 68,741 63,625 69,939 0.63%
NOSH 66,745 66,916 67,352 67,499 67,500 62,500 67,301 -0.55%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.15% 3.70% 3.42% 2.40% 0.19% 0.18% 5.87% -
ROE 1.60% 1.15% 0.98% 0.59% 0.04% 0.04% 1.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.70 32.44 29.78 25.01 21.31 21.99 21.46 53.03%
EPS 1.69 1.20 1.02 0.60 0.04 0.04 1.26 21.55%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0579 1.0454 1.038 1.0253 1.0184 1.018 1.0392 1.19%
Adjusted Per Share Value based on latest NOSH - 67,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.60 26.05 24.07 20.26 17.26 16.50 17.33 52.21%
EPS 1.35 0.96 0.82 0.49 0.03 0.03 1.02 20.48%
DPS 0.80 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.8473 0.8395 0.8389 0.8305 0.8249 0.7635 0.8393 0.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.59 0.60 0.70 0.73 0.77 0.90 -
P/RPS 1.60 1.82 2.01 2.80 3.42 3.50 4.19 -47.27%
P/EPS 38.46 49.17 58.82 116.67 1,825.00 1,925.00 71.43 -33.74%
EY 2.60 2.03 1.70 0.86 0.05 0.05 1.40 50.91%
DY 1.54 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.61 0.56 0.58 0.68 0.72 0.76 0.87 -21.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 10/11/04 27/08/04 -
Price 0.60 0.64 0.57 0.62 0.72 0.69 0.77 -
P/RPS 1.47 1.97 1.91 2.48 3.38 3.14 3.59 -44.76%
P/EPS 35.50 53.33 55.88 103.33 1,800.00 1,725.00 61.11 -30.30%
EY 2.82 1.88 1.79 0.97 0.06 0.06 1.64 43.38%
DY 1.67 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.60 0.71 0.68 0.74 -15.93%

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