[PARAGON] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -14.58%
YoY- 29.05%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 49,258 51,387 52,156 53,284 56,544 53,514 48,564 0.94%
PBT 3,868 4,118 4,282 4,338 4,847 4,867 4,135 -4.34%
Tax -317 -277 -284 -291 -109 -70 -96 121.58%
NP 3,551 3,841 3,998 4,047 4,738 4,797 4,039 -8.21%
-
NP to SH 3,551 3,841 3,998 4,047 4,738 4,797 4,039 -8.21%
-
Tax Rate 8.20% 6.73% 6.63% 6.71% 2.25% 1.44% 2.32% -
Total Cost 45,707 47,546 48,158 49,237 51,806 48,717 44,525 1.76%
-
Net Worth 74,733 74,074 75,039 74,579 73,685 72,771 71,916 2.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,364 3,364 3,364 3,364 - - - -
Div Payout % 94.73% 87.58% 84.14% 83.12% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 74,733 74,074 75,039 74,579 73,685 72,771 71,916 2.59%
NOSH 67,164 67,383 67,113 67,280 67,231 67,487 67,961 -0.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.21% 7.47% 7.67% 7.60% 8.38% 8.96% 8.32% -
ROE 4.75% 5.19% 5.33% 5.43% 6.43% 6.59% 5.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 73.34 76.26 77.71 79.20 84.10 79.30 71.46 1.74%
EPS 5.29 5.70 5.96 6.02 7.05 7.11 5.94 -7.42%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.1127 1.0993 1.1181 1.1085 1.096 1.0783 1.0582 3.40%
Adjusted Per Share Value based on latest NOSH - 67,280
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 59.11 61.66 62.59 63.94 67.85 64.22 58.28 0.94%
EPS 4.26 4.61 4.80 4.86 5.69 5.76 4.85 -8.27%
DPS 4.04 4.04 4.04 4.04 0.00 0.00 0.00 -
NAPS 0.8968 0.8889 0.9005 0.895 0.8842 0.8733 0.863 2.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.82 1.03 1.09 1.20 0.96 0.83 1.04 -
P/RPS 1.12 1.35 1.40 1.52 1.14 1.05 1.46 -16.18%
P/EPS 15.51 18.07 18.30 19.95 13.62 11.68 17.50 -7.72%
EY 6.45 5.53 5.47 5.01 7.34 8.56 5.71 8.45%
DY 6.10 4.85 4.59 4.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.97 1.08 0.88 0.77 0.98 -17.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 01/08/02 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 -
Price 0.80 1.05 1.20 1.16 1.03 0.94 0.86 -
P/RPS 1.09 1.38 1.54 1.46 1.22 1.19 1.20 -6.20%
P/EPS 15.13 18.42 20.14 19.28 14.62 13.22 14.47 3.01%
EY 6.61 5.43 4.96 5.19 6.84 7.56 6.91 -2.91%
DY 6.25 4.76 4.17 4.31 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 1.07 1.05 0.94 0.87 0.81 -7.54%

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