[PARAGON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.81%
YoY- -97.24%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,582 61,767 65,169 71,400 88,965 101,640 116,740 -41.15%
PBT -17,405 -17,204 -608 703 877 2,033 2,194 -
Tax 77 -637 -650 -669 -742 -571 -937 -
NP -17,328 -17,841 -1,258 34 135 1,462 1,257 -
-
NP to SH -17,328 -17,841 -1,258 34 135 1,462 1,257 -
-
Tax Rate - - - 95.16% 84.61% 28.09% 42.71% -
Total Cost 69,910 79,608 66,427 71,366 88,830 100,178 115,483 -28.37%
-
Net Worth 55,216 55,378 72,379 77,674 74,471 72,073 71,368 -15.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 655 655 655 655 653 653 -
Div Payout % - 0.00% 0.00% 1,928.10% 485.60% 44.69% 51.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 55,216 55,378 72,379 77,674 74,471 72,073 71,368 -15.68%
NOSH 64,130 64,709 64,734 68,333 65,555 63,333 62,500 1.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -32.95% -28.88% -1.93% 0.05% 0.15% 1.44% 1.08% -
ROE -31.38% -32.22% -1.74% 0.04% 0.18% 2.03% 1.76% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.99 95.45 100.67 104.49 135.71 160.48 186.78 -42.15%
EPS -27.02 -27.57 -1.94 0.05 0.21 2.31 2.01 -
DPS 0.00 1.01 1.01 0.96 1.00 1.03 1.05 -
NAPS 0.861 0.8558 1.1181 1.1367 1.136 1.138 1.1419 -17.11%
Adjusted Per Share Value based on latest NOSH - 68,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.10 74.12 78.20 85.68 106.76 121.97 140.09 -41.15%
EPS -20.79 -21.41 -1.51 0.04 0.16 1.75 1.51 -
DPS 0.00 0.79 0.79 0.79 0.79 0.78 0.78 -
NAPS 0.6626 0.6645 0.8685 0.9321 0.8937 0.8649 0.8564 -15.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.47 0.42 0.44 0.45 0.52 0.49 -
P/RPS 0.57 0.49 0.42 0.42 0.33 0.32 0.26 68.51%
P/EPS -1.74 -1.70 -21.61 884.31 218.52 22.53 24.36 -
EY -57.49 -58.66 -4.63 0.11 0.46 4.44 4.10 -
DY 0.00 2.16 2.41 2.18 2.22 1.98 2.13 -
P/NAPS 0.55 0.55 0.38 0.39 0.40 0.46 0.43 17.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 28/05/09 27/02/09 12/11/08 29/08/08 -
Price 0.38 0.45 0.45 0.33 0.45 0.48 0.49 -
P/RPS 0.46 0.47 0.45 0.32 0.33 0.30 0.26 46.12%
P/EPS -1.41 -1.63 -23.16 663.24 218.52 20.79 24.36 -
EY -71.11 -61.27 -4.32 0.15 0.46 4.81 4.10 -
DY 0.00 2.25 2.25 2.91 2.22 2.15 2.13 -
P/NAPS 0.44 0.53 0.40 0.29 0.40 0.42 0.43 1.54%

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