[PARAGON] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 85,823 54,011 49,690 48,839 53,284 42,718 26,444 -1.24%
PBT 4,348 1,345 3,033 3,073 4,338 3,220 -2,789 -
Tax -1,325 -289 -678 -1,067 -291 -84 2,789 -
NP 3,023 1,056 2,355 2,006 4,047 3,136 0 -100.00%
-
NP to SH 3,023 1,056 2,355 2,006 4,047 3,136 -2,615 -
-
Tax Rate 30.47% 21.49% 22.35% 34.72% 6.71% 2.61% - -
Total Cost 82,800 52,955 47,335 46,833 49,237 39,582 26,444 -1.20%
-
Net Worth 70,752 68,498 68,717 71,222 74,893 59,216 14,038 -1.70%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 668 672 2,012 2,691 3,378 - - -100.00%
Div Payout % 22.12% 63.69% 85.47% 134.18% 83.47% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 70,752 68,498 68,717 71,222 74,893 59,216 14,038 -1.70%
NOSH 66,880 67,261 67,094 67,292 67,562 56,504 13,763 -1.66%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.52% 1.96% 4.74% 4.11% 7.60% 7.34% 0.00% -
ROE 4.27% 1.54% 3.43% 2.82% 5.40% 5.30% -18.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 128.32 80.30 74.06 72.58 78.87 75.60 192.14 0.43%
EPS 4.52 1.57 3.51 2.98 5.99 5.55 -19.00 -
DPS 1.00 1.00 3.00 4.00 5.00 0.00 0.00 -100.00%
NAPS 1.0579 1.0184 1.0242 1.0584 1.1085 1.048 1.02 -0.03%
Adjusted Per Share Value based on latest NOSH - 66,666
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 102.38 64.43 59.27 58.26 63.56 50.96 31.54 -1.24%
EPS 3.61 1.26 2.81 2.39 4.83 3.74 -3.12 -
DPS 0.80 0.80 2.40 3.21 4.03 0.00 0.00 -100.00%
NAPS 0.844 0.8171 0.8197 0.8496 0.8934 0.7064 0.1675 -1.70%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.65 0.73 0.95 0.81 1.20 1.00 0.00 -
P/RPS 0.51 0.91 1.28 1.12 1.52 1.32 0.00 -100.00%
P/EPS 14.38 46.50 27.07 27.17 20.03 18.02 0.00 -100.00%
EY 6.95 2.15 3.69 3.68 4.99 5.55 0.00 -100.00%
DY 1.54 1.37 3.16 4.94 4.17 0.00 0.00 -100.00%
P/NAPS 0.61 0.72 0.93 0.77 1.08 0.95 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 22/02/05 27/02/04 20/02/03 07/02/02 15/02/01 28/01/00 -
Price 0.60 0.72 0.89 0.83 1.16 1.05 3.58 -
P/RPS 0.47 0.90 1.20 1.14 1.47 1.39 1.86 1.47%
P/EPS 13.27 45.86 25.36 27.84 19.37 18.92 -18.84 -
EY 7.53 2.18 3.94 3.59 5.16 5.29 -5.31 -
DY 1.67 1.39 3.37 4.82 4.31 0.00 0.00 -100.00%
P/NAPS 0.57 0.71 0.87 0.78 1.05 1.00 3.51 1.95%

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