[PARAGON] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.8%
YoY- 123.59%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 51,484 55,845 59,714 60,778 57,991 56,278 53,549 -2.58%
PBT 1,425 2,270 2,642 2,469 1,490 128 -17,194 -
Tax -1,632 1,689 1,689 1,689 1,689 77 77 -
NP -207 3,959 4,331 4,158 3,179 205 -17,117 -94.68%
-
NP to SH -205 3,959 4,331 4,158 3,179 205 -17,117 -94.72%
-
Tax Rate 114.53% -74.41% -63.93% -68.41% -113.36% -60.16% - -
Total Cost 51,691 51,886 55,383 56,620 54,812 56,073 70,666 -18.76%
-
Net Worth 58,664 59,871 58,959 59,473 58,907 55,528 54,534 4.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 58,664 59,871 58,959 59,473 58,907 55,528 54,534 4.97%
NOSH 64,701 65,070 64,578 64,553 64,726 64,651 64,454 0.25%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.40% 7.09% 7.25% 6.84% 5.48% 0.36% -31.97% -
ROE -0.35% 6.61% 7.35% 6.99% 5.40% 0.37% -31.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 79.57 85.82 92.47 94.15 89.59 87.05 83.08 -2.82%
EPS -0.32 6.08 6.71 6.44 4.91 0.32 -26.56 -94.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9067 0.9201 0.913 0.9213 0.9101 0.8589 0.8461 4.70%
Adjusted Per Share Value based on latest NOSH - 64,553
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.78 67.01 71.66 72.93 69.59 67.53 64.26 -2.58%
EPS -0.25 4.75 5.20 4.99 3.81 0.25 -20.54 -94.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.704 0.7185 0.7075 0.7137 0.7069 0.6663 0.6544 4.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.24 0.23 0.23 0.22 0.21 0.16 0.21 -
P/RPS 0.30 0.27 0.25 0.23 0.23 0.18 0.25 12.88%
P/EPS -75.75 3.78 3.43 3.42 4.28 50.46 -0.79 1977.59%
EY -1.32 26.45 29.16 29.28 23.39 1.98 -126.46 -95.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.24 0.23 0.19 0.25 2.64%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 -
Price 0.23 0.25 0.20 0.22 0.23 0.20 0.19 -
P/RPS 0.29 0.29 0.22 0.23 0.26 0.23 0.23 16.66%
P/EPS -72.59 4.11 2.98 3.42 4.68 63.07 -0.72 2048.06%
EY -1.38 24.34 33.53 29.28 21.35 1.59 -139.77 -95.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.22 0.24 0.25 0.23 0.22 8.87%

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