[PARAGON] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -176.19%
YoY- -724.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,264 16,370 13,337 12,020 14,551 13,641 10,480 33.93%
PBT 1,621 834 -709 -256 259 -16,488 -1,217 -
Tax 1,689 0 0 0 77 0 0 -
NP 3,310 834 -709 -256 336 -16,488 -1,217 -
-
NP to SH 3,310 834 -709 -256 336 -16,488 -1,217 -
-
Tax Rate -104.19% 0.00% - - -29.73% - - -
Total Cost 12,954 15,536 14,046 12,276 14,215 30,129 11,697 7.02%
-
Net Worth 58,907 55,528 54,534 54,847 55,216 55,378 72,379 -12.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,907 55,528 54,534 54,847 55,216 55,378 72,379 -12.79%
NOSH 64,726 64,651 64,454 63,999 64,130 64,709 64,734 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.35% 5.09% -5.32% -2.13% 2.31% -120.87% -11.61% -
ROE 5.62% 1.50% -1.30% -0.47% 0.61% -29.77% -1.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.13 25.32 20.69 18.78 22.69 21.08 16.19 33.95%
EPS 5.12 1.29 -1.10 -0.40 0.52 -25.48 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.8589 0.8461 0.857 0.861 0.8558 1.1181 -12.78%
Adjusted Per Share Value based on latest NOSH - 63,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.40 19.53 15.91 14.34 17.36 16.27 12.50 33.94%
EPS 3.95 0.99 -0.85 -0.31 0.40 -19.67 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.6624 0.6505 0.6543 0.6587 0.6606 0.8634 -12.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.16 0.21 0.31 0.47 0.47 0.42 -
P/RPS 0.84 0.63 1.01 1.65 2.07 2.23 2.59 -52.69%
P/EPS 4.11 12.40 -19.09 -77.50 89.71 -1.84 -22.34 -
EY 24.35 8.06 -5.24 -1.29 1.11 -54.21 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.25 0.36 0.55 0.55 0.38 -28.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.23 0.20 0.19 0.26 0.38 0.45 0.45 -
P/RPS 0.92 0.79 0.92 1.38 1.67 2.13 2.78 -52.05%
P/EPS 4.50 15.50 -17.27 -65.00 72.53 -1.77 -23.94 -
EY 22.23 6.45 -5.79 -1.54 1.38 -56.62 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.22 0.30 0.44 0.53 0.40 -26.83%

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