[PARAGON] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.26%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,956 24,254 22,749 20,368 27,167 21,710 20,061 -3.69%
PBT 1,196 -146 9 399 1,796 1,050 1,001 12.56%
Tax -172 -43 -156 -41 -668 -247 -314 -32.97%
NP 1,024 -189 -147 358 1,128 803 687 30.39%
-
NP to SH 1,024 -189 -147 358 1,128 803 687 30.39%
-
Tax Rate 14.38% - 1,733.33% 10.28% 37.19% 23.52% 31.37% -
Total Cost 17,932 24,443 22,896 20,010 26,039 20,907 19,374 -5.01%
-
Net Worth 73,582 71,500 73,927 73,443 70,610 69,954 69,912 3.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 660 - - - 667 - - -
Div Payout % 64.52% - - - 59.17% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,582 71,500 73,927 73,443 70,610 69,954 69,912 3.46%
NOSH 66,064 65,172 66,818 66,296 66,745 66,916 67,352 -1.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.40% -0.78% -0.65% 1.76% 4.15% 3.70% 3.42% -
ROE 1.39% -0.26% -0.20% 0.49% 1.60% 1.15% 0.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.69 37.22 34.05 30.72 40.70 32.44 29.78 -2.44%
EPS 1.55 -0.29 -0.22 0.54 1.69 1.20 1.02 32.07%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1138 1.0971 1.1064 1.1078 1.0579 1.0454 1.038 4.79%
Adjusted Per Share Value based on latest NOSH - 66,296
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.61 28.93 27.14 24.30 32.41 25.90 23.93 -3.70%
EPS 1.22 -0.23 -0.18 0.43 1.35 0.96 0.82 30.23%
DPS 0.79 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.8778 0.8529 0.8819 0.8761 0.8423 0.8345 0.834 3.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.45 0.48 0.58 0.60 0.65 0.59 0.60 -
P/RPS 1.57 1.29 1.70 1.95 1.60 1.82 2.01 -15.14%
P/EPS 29.03 -165.52 -263.64 111.11 38.46 49.17 58.82 -37.46%
EY 3.44 -0.60 -0.38 0.90 2.60 2.03 1.70 59.77%
DY 2.22 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.40 0.44 0.52 0.54 0.61 0.56 0.58 -21.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 -
Price 0.45 0.47 0.47 0.56 0.60 0.64 0.57 -
P/RPS 1.57 1.26 1.38 1.82 1.47 1.97 1.91 -12.21%
P/EPS 29.03 -162.07 -213.64 103.70 35.50 53.33 55.88 -35.29%
EY 3.44 -0.62 -0.47 0.96 2.82 1.88 1.79 54.39%
DY 2.22 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.40 0.43 0.42 0.51 0.57 0.61 0.55 -19.08%

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