[PARAGON] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 28.79%
YoY- 312.69%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 53,284 56,544 53,514 48,564 42,718 35,899 31,697 41.24%
PBT 4,338 4,847 4,867 4,135 3,220 1,457 -162 -
Tax -291 -109 -70 -96 119 350 720 -
NP 4,047 4,738 4,797 4,039 3,339 1,807 558 273.33%
-
NP to SH 4,047 4,738 4,797 4,039 3,136 1,405 -135 -
-
Tax Rate 6.71% 2.25% 1.44% 2.32% -3.70% -24.02% - -
Total Cost 49,237 51,806 48,717 44,525 39,379 34,092 31,139 35.61%
-
Net Worth 74,579 73,685 72,771 71,916 73,312 71,999 61,827 13.27%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 3,364 - - - - - - -
Div Payout % 83.12% - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 74,579 73,685 72,771 71,916 73,312 71,999 61,827 13.27%
NOSH 67,280 67,231 67,487 67,961 69,954 70,168 61,318 6.36%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.60% 8.38% 8.96% 8.32% 7.82% 5.03% 1.76% -
ROE 5.43% 6.43% 6.59% 5.62% 4.28% 1.95% -0.22% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 79.20 84.10 79.30 71.46 61.07 51.16 51.69 32.80%
EPS 6.02 7.05 7.11 5.94 4.48 2.00 -0.22 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1085 1.096 1.0783 1.0582 1.048 1.0261 1.0083 6.50%
Adjusted Per Share Value based on latest NOSH - 67,961
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 63.94 67.85 64.22 58.28 51.26 43.08 38.04 41.23%
EPS 4.86 5.69 5.76 4.85 3.76 1.69 -0.16 -
DPS 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.895 0.8842 0.8733 0.863 0.8797 0.864 0.7419 13.28%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.20 0.96 0.83 1.04 1.00 1.13 1.27 -
P/RPS 1.52 1.14 1.05 1.46 1.64 2.21 2.46 -27.39%
P/EPS 19.95 13.62 11.68 17.50 22.31 56.43 -576.85 -
EY 5.01 7.34 8.56 5.71 4.48 1.77 -0.17 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.77 0.98 0.95 1.10 1.26 -9.74%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 19/10/00 28/07/00 -
Price 1.16 1.03 0.94 0.86 1.05 1.12 1.34 -
P/RPS 1.46 1.22 1.19 1.20 1.72 2.19 2.59 -31.68%
P/EPS 19.28 14.62 13.22 14.47 23.42 55.94 -608.64 -
EY 5.19 6.84 7.56 6.91 4.27 1.79 -0.16 -
DY 4.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 0.87 0.81 1.00 1.09 1.33 -14.54%

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