[PARAGON] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.55%
YoY- -25.05%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 47,464 49,024 48,839 49,258 51,387 52,156 53,284 -7.44%
PBT 2,686 3,075 3,073 3,868 4,118 4,282 4,338 -27.41%
Tax -1,069 -1,064 -1,067 -317 -277 -284 -291 138.64%
NP 1,617 2,011 2,006 3,551 3,841 3,998 4,047 -45.84%
-
NP to SH 1,617 2,011 2,006 3,551 3,841 3,998 4,047 -45.84%
-
Tax Rate 39.80% 34.60% 34.72% 8.20% 6.73% 6.63% 6.71% -
Total Cost 45,847 47,013 46,833 45,707 47,546 48,158 49,237 -4.65%
-
Net Worth 75,943 74,984 73,999 74,733 74,074 75,039 74,579 1.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,666 2,666 2,666 3,364 3,364 3,364 3,364 -14.39%
Div Payout % 164.91% 132.60% 132.93% 94.73% 87.58% 84.14% 83.12% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,943 74,984 73,999 74,733 74,074 75,039 74,579 1.21%
NOSH 67,105 66,938 66,666 67,164 67,383 67,113 67,280 -0.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.41% 4.10% 4.11% 7.21% 7.47% 7.67% 7.60% -
ROE 2.13% 2.68% 2.71% 4.75% 5.19% 5.33% 5.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 70.73 73.24 73.26 73.34 76.26 77.71 79.20 -7.28%
EPS 2.41 3.00 3.01 5.29 5.70 5.96 6.02 -45.77%
DPS 4.00 4.00 4.00 5.00 5.00 5.00 5.00 -13.85%
NAPS 1.1317 1.1202 1.11 1.1127 1.0993 1.1181 1.1085 1.39%
Adjusted Per Share Value based on latest NOSH - 67,164
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.62 58.48 58.26 58.76 61.30 62.22 63.56 -7.43%
EPS 1.93 2.40 2.39 4.24 4.58 4.77 4.83 -45.84%
DPS 3.18 3.18 3.18 4.01 4.01 4.01 4.01 -14.36%
NAPS 0.9059 0.8945 0.8827 0.8915 0.8836 0.8951 0.8897 1.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.77 0.81 0.82 1.03 1.09 1.20 -
P/RPS 1.24 1.05 1.11 1.12 1.35 1.40 1.52 -12.72%
P/EPS 36.52 25.63 26.92 15.51 18.07 18.30 19.95 49.80%
EY 2.74 3.90 3.71 6.45 5.53 5.47 5.01 -33.19%
DY 4.55 5.19 4.94 6.10 4.85 4.59 4.17 6.00%
P/NAPS 0.78 0.69 0.73 0.74 0.94 0.97 1.08 -19.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 20/02/03 12/11/02 01/08/02 23/05/02 07/02/02 -
Price 1.01 0.76 0.83 0.80 1.05 1.20 1.16 -
P/RPS 1.43 1.04 1.13 1.09 1.38 1.54 1.46 -1.37%
P/EPS 41.91 25.30 27.58 15.13 18.42 20.14 19.28 68.04%
EY 2.39 3.95 3.63 6.61 5.43 4.96 5.19 -40.45%
DY 3.96 5.26 4.82 6.25 4.76 4.17 4.31 -5.50%
P/NAPS 0.89 0.68 0.75 0.72 0.96 1.07 1.05 -10.46%

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