[PARAGON] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 23.58%
YoY- -29.65%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,823 73,043 65,079 59,463 54,011 51,506 51,447 40.52%
PBT 4,348 2,872 1,855 1,688 1,345 2,015 2,597 40.86%
Tax -1,325 -950 -711 -383 -289 -653 -659 59.09%
NP 3,023 1,922 1,144 1,305 1,056 1,362 1,938 34.39%
-
NP to SH 3,023 1,922 1,144 1,305 1,056 1,362 1,938 34.39%
-
Tax Rate 30.47% 33.08% 38.33% 22.69% 21.49% 32.41% 25.38% -
Total Cost 82,800 71,121 63,935 58,158 52,955 50,144 49,509 40.76%
-
Net Worth 70,610 69,954 69,912 69,207 68,741 63,625 69,939 0.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 667 675 675 675 675 1,998 1,998 -51.78%
Div Payout % 22.08% 35.12% 59.00% 51.72% 63.92% 146.70% 103.10% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 70,610 69,954 69,912 69,207 68,741 63,625 69,939 0.63%
NOSH 66,745 66,916 67,352 67,499 67,500 62,500 67,301 -0.55%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.52% 2.63% 1.76% 2.19% 1.96% 2.64% 3.77% -
ROE 4.28% 2.75% 1.64% 1.89% 1.54% 2.14% 2.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 128.58 109.16 96.62 88.09 80.02 82.41 76.44 41.30%
EPS 4.53 2.87 1.70 1.93 1.56 2.18 2.88 35.13%
DPS 1.00 1.00 1.00 1.00 1.00 3.20 3.00 -51.82%
NAPS 1.0579 1.0454 1.038 1.0253 1.0184 1.018 1.0392 1.19%
Adjusted Per Share Value based on latest NOSH - 67,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 102.38 87.13 77.63 70.93 64.43 61.44 61.37 40.52%
EPS 3.61 2.29 1.36 1.56 1.26 1.62 2.31 34.55%
DPS 0.80 0.81 0.81 0.81 0.81 2.38 2.38 -51.55%
NAPS 0.8423 0.8345 0.834 0.8256 0.82 0.759 0.8343 0.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.59 0.60 0.70 0.73 0.77 0.90 -
P/RPS 0.51 0.54 0.62 0.79 0.91 0.93 1.18 -42.74%
P/EPS 14.35 20.54 35.32 36.21 46.66 35.33 31.25 -40.39%
EY 6.97 4.87 2.83 2.76 2.14 2.83 3.20 67.79%
DY 1.54 1.69 1.67 1.43 1.37 4.15 3.33 -40.11%
P/NAPS 0.61 0.56 0.58 0.68 0.72 0.76 0.87 -21.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 10/11/04 27/08/04 -
Price 0.60 0.64 0.57 0.62 0.72 0.69 0.77 -
P/RPS 0.47 0.59 0.59 0.70 0.90 0.84 1.01 -39.86%
P/EPS 13.25 22.28 33.56 32.07 46.02 31.66 26.74 -37.30%
EY 7.55 4.49 2.98 3.12 2.17 3.16 3.74 59.52%
DY 1.67 1.56 1.76 1.61 1.39 4.63 3.90 -43.10%
P/NAPS 0.57 0.61 0.55 0.60 0.71 0.68 0.74 -15.93%

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