[PARAGON] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.01%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 91,994 89,306 85,823 73,043 65,079 59,463 54,011 42.76%
PBT 3,254 4,246 4,348 2,872 1,855 1,688 1,345 80.50%
Tax -1,112 -1,270 -1,325 -950 -711 -383 -289 146.15%
NP 2,142 2,976 3,023 1,922 1,144 1,305 1,056 60.44%
-
NP to SH 2,142 2,976 3,023 1,922 1,144 1,305 1,056 60.44%
-
Tax Rate 34.17% 29.91% 30.47% 33.08% 38.33% 22.69% 21.49% -
Total Cost 89,852 86,330 82,800 71,121 63,935 58,158 52,955 42.39%
-
Net Worth 73,927 73,443 70,610 69,954 69,912 69,207 68,741 4.98%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 667 667 667 675 675 675 675 -0.79%
Div Payout % 31.16% 22.43% 22.08% 35.12% 59.00% 51.72% 63.92% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 73,927 73,443 70,610 69,954 69,912 69,207 68,741 4.98%
NOSH 66,818 66,296 66,745 66,916 67,352 67,499 67,500 -0.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.33% 3.33% 3.52% 2.63% 1.76% 2.19% 1.96% -
ROE 2.90% 4.05% 4.28% 2.75% 1.64% 1.89% 1.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 137.68 134.71 128.58 109.16 96.62 88.09 80.02 43.72%
EPS 3.21 4.49 4.53 2.87 1.70 1.93 1.56 61.99%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.1064 1.1078 1.0579 1.0454 1.038 1.0253 1.0184 5.69%
Adjusted Per Share Value based on latest NOSH - 66,916
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 110.39 107.17 102.99 87.65 78.09 71.36 64.81 42.76%
EPS 2.57 3.57 3.63 2.31 1.37 1.57 1.27 60.19%
DPS 0.80 0.80 0.80 0.81 0.81 0.81 0.81 -0.82%
NAPS 0.8871 0.8813 0.8473 0.8395 0.8389 0.8305 0.8249 4.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.60 0.65 0.59 0.60 0.70 0.73 -
P/RPS 0.42 0.45 0.51 0.54 0.62 0.79 0.91 -40.36%
P/EPS 18.09 13.37 14.35 20.54 35.32 36.21 46.66 -46.92%
EY 5.53 7.48 6.97 4.87 2.83 2.76 2.14 88.63%
DY 1.72 1.67 1.54 1.69 1.67 1.43 1.37 16.42%
P/NAPS 0.52 0.54 0.61 0.56 0.58 0.68 0.72 -19.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 -
Price 0.47 0.56 0.60 0.64 0.57 0.62 0.72 -
P/RPS 0.34 0.42 0.47 0.59 0.59 0.70 0.90 -47.83%
P/EPS 14.66 12.48 13.25 22.28 33.56 32.07 46.02 -53.45%
EY 6.82 8.02 7.55 4.49 2.98 3.12 2.17 115.01%
DY 2.13 1.79 1.67 1.56 1.76 1.61 1.39 33.01%
P/NAPS 0.42 0.51 0.57 0.61 0.55 0.60 0.71 -29.59%

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