[PARAGON] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.31%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 65,169 71,400 88,965 101,640 116,740 138,232 132,996 -37.87%
PBT -608 703 877 2,033 2,194 1,804 1,666 -
Tax -650 -669 -742 -571 -937 -571 -461 25.76%
NP -1,258 34 135 1,462 1,257 1,233 1,205 -
-
NP to SH -1,258 34 135 1,462 1,257 1,233 1,205 -
-
Tax Rate - 95.16% 84.61% 28.09% 42.71% 31.65% 27.67% -
Total Cost 66,427 71,366 88,830 100,178 115,483 136,999 131,791 -36.69%
-
Net Worth 72,379 77,674 74,471 72,073 71,368 73,439 74,096 -1.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 655 655 655 653 653 653 653 0.20%
Div Payout % 0.00% 1,928.10% 485.60% 44.69% 51.98% 52.99% 54.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 72,379 77,674 74,471 72,073 71,368 73,439 74,096 -1.55%
NOSH 64,734 68,333 65,555 63,333 62,500 64,545 65,340 -0.61%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.93% 0.05% 0.15% 1.44% 1.08% 0.89% 0.91% -
ROE -1.74% 0.04% 0.18% 2.03% 1.76% 1.68% 1.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.67 104.49 135.71 160.48 186.78 214.16 203.54 -37.48%
EPS -1.94 0.05 0.21 2.31 2.01 1.91 1.84 -
DPS 1.01 0.96 1.00 1.03 1.05 1.00 1.00 0.66%
NAPS 1.1181 1.1367 1.136 1.138 1.1419 1.1378 1.134 -0.93%
Adjusted Per Share Value based on latest NOSH - 63,333
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 77.74 85.17 106.13 121.25 139.26 164.90 158.65 -37.87%
EPS -1.50 0.04 0.16 1.74 1.50 1.47 1.44 -
DPS 0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.00%
NAPS 0.8634 0.9266 0.8884 0.8598 0.8514 0.8761 0.8839 -1.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.44 0.45 0.52 0.49 0.48 0.43 -
P/RPS 0.42 0.42 0.33 0.32 0.26 0.22 0.21 58.80%
P/EPS -21.61 884.31 218.52 22.53 24.36 25.13 23.32 -
EY -4.63 0.11 0.46 4.44 4.10 3.98 4.29 -
DY 2.41 2.18 2.22 1.98 2.13 2.08 2.33 2.27%
P/NAPS 0.38 0.39 0.40 0.46 0.43 0.42 0.38 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 -
Price 0.45 0.33 0.45 0.48 0.49 0.50 0.48 -
P/RPS 0.45 0.32 0.33 0.30 0.26 0.23 0.24 52.11%
P/EPS -23.16 663.24 218.52 20.79 24.36 26.17 26.03 -
EY -4.32 0.15 0.46 4.81 4.10 3.82 3.84 -
DY 2.25 2.91 2.22 2.15 2.13 2.00 2.08 5.38%
P/NAPS 0.40 0.29 0.40 0.42 0.43 0.44 0.42 -3.20%

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