[PARAGON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.55%
YoY- 128.05%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,327 94,538 91,994 89,306 85,823 73,043 65,079 20.66%
PBT 1,458 2,058 3,254 4,246 4,348 2,872 1,855 -14.79%
Tax -412 -908 -1,112 -1,270 -1,325 -950 -711 -30.42%
NP 1,046 1,150 2,142 2,976 3,023 1,922 1,144 -5.78%
-
NP to SH 1,046 1,150 2,142 2,976 3,023 1,922 1,144 -5.78%
-
Tax Rate 28.26% 44.12% 34.17% 29.91% 30.47% 33.08% 38.33% -
Total Cost 85,281 93,388 89,852 86,330 82,800 71,121 63,935 21.11%
-
Net Worth 73,582 71,500 73,927 73,443 70,610 69,954 69,912 3.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 660 667 667 667 667 675 675 -1.48%
Div Payout % 63.16% 58.04% 31.16% 22.43% 22.08% 35.12% 59.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,582 71,500 73,927 73,443 70,610 69,954 69,912 3.46%
NOSH 66,064 65,172 66,818 66,296 66,745 66,916 67,352 -1.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.21% 1.22% 2.33% 3.33% 3.52% 2.63% 1.76% -
ROE 1.42% 1.61% 2.90% 4.05% 4.28% 2.75% 1.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 130.67 145.06 137.68 134.71 128.58 109.16 96.62 22.22%
EPS 1.58 1.76 3.21 4.49 4.53 2.87 1.70 -4.75%
DPS 1.00 1.02 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.1138 1.0971 1.1064 1.1078 1.0579 1.0454 1.038 4.79%
Adjusted Per Share Value based on latest NOSH - 66,296
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.59 113.45 110.39 107.17 102.99 87.65 78.09 20.66%
EPS 1.26 1.38 2.57 3.57 3.63 2.31 1.37 -5.41%
DPS 0.79 0.80 0.80 0.80 0.80 0.81 0.81 -1.64%
NAPS 0.883 0.858 0.8871 0.8813 0.8473 0.8395 0.8389 3.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.45 0.48 0.58 0.60 0.65 0.59 0.60 -
P/RPS 0.34 0.33 0.42 0.45 0.51 0.54 0.62 -32.92%
P/EPS 28.42 27.20 18.09 13.37 14.35 20.54 35.32 -13.45%
EY 3.52 3.68 5.53 7.48 6.97 4.87 2.83 15.61%
DY 2.22 2.13 1.72 1.67 1.54 1.69 1.67 20.83%
P/NAPS 0.40 0.44 0.52 0.54 0.61 0.56 0.58 -21.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 -
Price 0.45 0.47 0.47 0.56 0.60 0.64 0.57 -
P/RPS 0.34 0.32 0.34 0.42 0.47 0.59 0.59 -30.68%
P/EPS 28.42 26.64 14.66 12.48 13.25 22.28 33.56 -10.46%
EY 3.52 3.75 6.82 8.02 7.55 4.49 2.98 11.70%
DY 2.22 2.18 2.13 1.79 1.67 1.56 1.76 16.69%
P/NAPS 0.40 0.43 0.42 0.51 0.57 0.61 0.55 -19.08%

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