[PARAGON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.31%
YoY- -40.17%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 107,652 92,198 86,327 94,538 91,994 89,306 85,823 16.35%
PBT 831 1,136 1,458 2,058 3,254 4,246 4,348 -66.92%
Tax 169 -334 -412 -908 -1,112 -1,270 -1,325 -
NP 1,000 802 1,046 1,150 2,142 2,976 3,023 -52.26%
-
NP to SH 1,000 802 1,046 1,150 2,142 2,976 3,023 -52.26%
-
Tax Rate -20.34% 29.40% 28.26% 44.12% 34.17% 29.91% 30.47% -
Total Cost 106,652 91,396 85,281 93,388 89,852 86,330 82,800 18.43%
-
Net Worth 71,297 74,871 73,582 71,500 73,927 73,443 70,610 0.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 660 660 660 667 667 667 667 -0.70%
Div Payout % 66.06% 82.37% 63.16% 58.04% 31.16% 22.43% 22.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,297 74,871 73,582 71,500 73,927 73,443 70,610 0.64%
NOSH 63,750 67,058 66,064 65,172 66,818 66,296 66,745 -3.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.93% 0.87% 1.21% 1.22% 2.33% 3.33% 3.52% -
ROE 1.40% 1.07% 1.42% 1.61% 2.90% 4.05% 4.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 168.87 137.49 130.67 145.06 137.68 134.71 128.58 19.98%
EPS 1.57 1.20 1.58 1.76 3.21 4.49 4.53 -50.75%
DPS 1.04 0.99 1.00 1.02 1.00 1.00 1.00 2.65%
NAPS 1.1184 1.1165 1.1138 1.0971 1.1064 1.1078 1.0579 3.78%
Adjusted Per Share Value based on latest NOSH - 65,172
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 128.42 109.98 102.98 112.77 109.74 106.53 102.38 16.35%
EPS 1.19 0.96 1.25 1.37 2.56 3.55 3.61 -52.37%
DPS 0.79 0.79 0.79 0.80 0.80 0.80 0.80 -0.83%
NAPS 0.8505 0.8931 0.8778 0.8529 0.8819 0.8761 0.8423 0.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.50 0.45 0.48 0.58 0.60 0.65 -
P/RPS 0.33 0.36 0.34 0.33 0.42 0.45 0.51 -25.24%
P/EPS 35.70 41.81 28.42 27.20 18.09 13.37 14.35 83.90%
EY 2.80 2.39 3.52 3.68 5.53 7.48 6.97 -45.64%
DY 1.85 1.97 2.22 2.13 1.72 1.67 1.54 13.04%
P/NAPS 0.50 0.45 0.40 0.44 0.52 0.54 0.61 -12.44%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 30/05/07 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 -
Price 0.52 0.48 0.45 0.47 0.47 0.56 0.60 -
P/RPS 0.31 0.35 0.34 0.32 0.34 0.42 0.47 -24.28%
P/EPS 33.15 40.13 28.42 26.64 14.66 12.48 13.25 84.60%
EY 3.02 2.49 3.52 3.75 6.82 8.02 7.55 -45.80%
DY 1.99 2.05 2.22 2.18 2.13 1.79 1.67 12.43%
P/NAPS 0.46 0.43 0.40 0.43 0.42 0.51 0.57 -13.35%

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