[PARAGON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3800.0%
YoY- -200.08%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 50,692 52,582 61,767 65,169 71,400 88,965 101,640 -37.13%
PBT -17,702 -17,405 -17,204 -608 703 877 2,033 -
Tax 77 77 -637 -650 -669 -742 -571 -
NP -17,625 -17,328 -17,841 -1,258 34 135 1,462 -
-
NP to SH -17,625 -17,328 -17,841 -1,258 34 135 1,462 -
-
Tax Rate - - - - 95.16% 84.61% 28.09% -
Total Cost 68,317 69,910 79,608 66,427 71,366 88,830 100,178 -22.54%
-
Net Worth 54,847 55,216 55,378 72,379 77,674 74,471 72,073 -16.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 655 655 655 655 653 -
Div Payout % - - 0.00% 0.00% 1,928.10% 485.60% 44.69% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 54,847 55,216 55,378 72,379 77,674 74,471 72,073 -16.66%
NOSH 63,999 64,130 64,709 64,734 68,333 65,555 63,333 0.70%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -34.77% -32.95% -28.88% -1.93% 0.05% 0.15% 1.44% -
ROE -32.13% -31.38% -32.22% -1.74% 0.04% 0.18% 2.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.21 81.99 95.45 100.67 104.49 135.71 160.48 -37.57%
EPS -27.54 -27.02 -27.57 -1.94 0.05 0.21 2.31 -
DPS 0.00 0.00 1.01 1.01 0.96 1.00 1.03 -
NAPS 0.857 0.861 0.8558 1.1181 1.1367 1.136 1.138 -17.24%
Adjusted Per Share Value based on latest NOSH - 64,734
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.83 63.10 74.12 78.20 85.68 106.76 121.97 -37.13%
EPS -21.15 -20.79 -21.41 -1.51 0.04 0.16 1.75 -
DPS 0.00 0.00 0.79 0.79 0.79 0.79 0.78 -
NAPS 0.6582 0.6626 0.6645 0.8685 0.9321 0.8937 0.8649 -16.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.31 0.47 0.47 0.42 0.44 0.45 0.52 -
P/RPS 0.39 0.57 0.49 0.42 0.42 0.33 0.32 14.11%
P/EPS -1.13 -1.74 -1.70 -21.61 884.31 218.52 22.53 -
EY -88.84 -57.49 -58.66 -4.63 0.11 0.46 4.44 -
DY 0.00 0.00 2.16 2.41 2.18 2.22 1.98 -
P/NAPS 0.36 0.55 0.55 0.38 0.39 0.40 0.46 -15.08%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 27/02/09 12/11/08 -
Price 0.26 0.38 0.45 0.45 0.33 0.45 0.48 -
P/RPS 0.33 0.46 0.47 0.45 0.32 0.33 0.30 6.56%
P/EPS -0.94 -1.41 -1.63 -23.16 663.24 218.52 20.79 -
EY -105.92 -71.11 -61.27 -4.32 0.15 0.46 4.81 -
DY 0.00 0.00 2.25 2.25 2.91 2.22 2.15 -
P/NAPS 0.30 0.44 0.53 0.40 0.29 0.40 0.42 -20.11%

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