[PARAGON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.32%
YoY- 53.74%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 88,965 101,640 116,740 138,232 132,996 115,541 107,652 -11.88%
PBT 877 2,033 2,194 1,804 1,666 1,246 831 3.64%
Tax -742 -571 -937 -571 -461 -167 169 -
NP 135 1,462 1,257 1,233 1,205 1,079 1,000 -73.52%
-
NP to SH 135 1,462 1,257 1,233 1,205 1,079 1,000 -73.52%
-
Tax Rate 84.61% 28.09% 42.71% 31.65% 27.67% 13.40% -20.34% -
Total Cost 88,830 100,178 115,483 136,999 131,791 114,462 106,652 -11.42%
-
Net Worth 74,471 72,073 71,368 73,439 74,096 71,907 71,297 2.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 655 653 653 653 653 660 660 -0.50%
Div Payout % 485.60% 44.69% 51.98% 52.99% 54.22% 61.23% 66.06% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 74,471 72,073 71,368 73,439 74,096 71,907 71,297 2.93%
NOSH 65,555 63,333 62,500 64,545 65,340 64,705 63,750 1.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.15% 1.44% 1.08% 0.89% 0.91% 0.93% 0.93% -
ROE 0.18% 2.03% 1.76% 1.68% 1.63% 1.50% 1.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 135.71 160.48 186.78 214.16 203.54 178.56 168.87 -13.50%
EPS 0.21 2.31 2.01 1.91 1.84 1.67 1.57 -73.68%
DPS 1.00 1.03 1.05 1.00 1.00 1.02 1.04 -2.56%
NAPS 1.136 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.04%
Adjusted Per Share Value based on latest NOSH - 64,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 106.76 121.97 140.09 165.88 159.60 138.65 129.18 -11.88%
EPS 0.16 1.75 1.51 1.48 1.45 1.29 1.20 -73.74%
DPS 0.79 0.78 0.78 0.78 0.78 0.79 0.79 0.00%
NAPS 0.8937 0.8649 0.8564 0.8813 0.8892 0.8629 0.8556 2.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.49 0.48 0.43 0.47 0.56 -
P/RPS 0.33 0.32 0.26 0.22 0.21 0.26 0.33 0.00%
P/EPS 218.52 22.53 24.36 25.13 23.32 28.19 35.70 232.78%
EY 0.46 4.44 4.10 3.98 4.29 3.55 2.80 -69.83%
DY 2.22 1.98 2.13 2.08 2.33 2.17 1.85 12.86%
P/NAPS 0.40 0.46 0.43 0.42 0.38 0.42 0.50 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 -
Price 0.45 0.48 0.49 0.50 0.48 0.46 0.52 -
P/RPS 0.33 0.30 0.26 0.23 0.24 0.26 0.31 4.23%
P/EPS 218.52 20.79 24.36 26.17 26.03 27.59 33.15 249.56%
EY 0.46 4.81 4.10 3.82 3.84 3.63 3.02 -71.31%
DY 2.22 2.15 2.13 2.00 2.08 2.22 1.99 7.52%
P/NAPS 0.40 0.42 0.43 0.44 0.42 0.41 0.46 -8.85%

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