[PARAGON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 57.28%
YoY- 186.27%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 94,538 91,994 89,306 85,823 73,043 65,079 59,463 36.18%
PBT 2,058 3,254 4,246 4,348 2,872 1,855 1,688 14.11%
Tax -908 -1,112 -1,270 -1,325 -950 -711 -383 77.70%
NP 1,150 2,142 2,976 3,023 1,922 1,144 1,305 -8.07%
-
NP to SH 1,150 2,142 2,976 3,023 1,922 1,144 1,305 -8.07%
-
Tax Rate 44.12% 34.17% 29.91% 30.47% 33.08% 38.33% 22.69% -
Total Cost 93,388 89,852 86,330 82,800 71,121 63,935 58,158 37.08%
-
Net Worth 71,500 73,927 73,443 70,610 69,954 69,912 69,207 2.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 667 667 667 667 675 675 675 -0.79%
Div Payout % 58.04% 31.16% 22.43% 22.08% 35.12% 59.00% 51.72% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 71,500 73,927 73,443 70,610 69,954 69,912 69,207 2.19%
NOSH 65,172 66,818 66,296 66,745 66,916 67,352 67,499 -2.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.22% 2.33% 3.33% 3.52% 2.63% 1.76% 2.19% -
ROE 1.61% 2.90% 4.05% 4.28% 2.75% 1.64% 1.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 145.06 137.68 134.71 128.58 109.16 96.62 88.09 39.40%
EPS 1.76 3.21 4.49 4.53 2.87 1.70 1.93 -5.95%
DPS 1.02 1.00 1.00 1.00 1.00 1.00 1.00 1.32%
NAPS 1.0971 1.1064 1.1078 1.0579 1.0454 1.038 1.0253 4.61%
Adjusted Per Share Value based on latest NOSH - 66,745
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.77 109.74 106.53 102.38 87.13 77.63 70.93 36.18%
EPS 1.37 2.56 3.55 3.61 2.29 1.36 1.56 -8.28%
DPS 0.80 0.80 0.80 0.80 0.81 0.81 0.81 -0.82%
NAPS 0.8529 0.8819 0.8761 0.8423 0.8345 0.834 0.8256 2.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.48 0.58 0.60 0.65 0.59 0.60 0.70 -
P/RPS 0.33 0.42 0.45 0.51 0.54 0.62 0.79 -44.09%
P/EPS 27.20 18.09 13.37 14.35 20.54 35.32 36.21 -17.35%
EY 3.68 5.53 7.48 6.97 4.87 2.83 2.76 21.12%
DY 2.13 1.72 1.67 1.54 1.69 1.67 1.43 30.39%
P/NAPS 0.44 0.52 0.54 0.61 0.56 0.58 0.68 -25.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 -
Price 0.47 0.47 0.56 0.60 0.64 0.57 0.62 -
P/RPS 0.32 0.34 0.42 0.47 0.59 0.59 0.70 -40.62%
P/EPS 26.64 14.66 12.48 13.25 22.28 33.56 32.07 -11.62%
EY 3.75 6.82 8.02 7.55 4.49 2.98 3.12 13.03%
DY 2.18 2.13 1.79 1.67 1.56 1.76 1.61 22.36%
P/NAPS 0.43 0.42 0.51 0.57 0.61 0.55 0.60 -19.89%

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