[PARAGON] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 221.79%
YoY- -29.35%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 128,884 86,234 73,892 51,756 48,242 50,992 54,786 15.31%
PBT -438 816 3,004 1,984 2,856 3,630 4,070 -
Tax 768 -394 -820 24 -14 -10 -38 -
NP 330 422 2,184 2,008 2,842 3,620 4,032 -34.09%
-
NP to SH 330 422 2,184 2,008 2,842 3,620 4,032 -34.09%
-
Tax Rate - 48.28% 27.30% -1.21% 0.49% 0.28% 0.93% -
Total Cost 128,554 85,812 71,708 49,748 45,400 47,372 50,754 16.74%
-
Net Worth 73,814 72,953 69,539 69,557 75,855 73,967 72,948 0.19%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 73,814 72,953 69,539 69,557 75,855 73,967 72,948 0.19%
NOSH 66,000 65,937 66,993 66,933 67,028 67,286 67,651 -0.41%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.26% 0.49% 2.96% 3.88% 5.89% 7.10% 7.36% -
ROE 0.45% 0.58% 3.14% 2.89% 3.75% 4.89% 5.53% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 195.28 130.78 110.30 77.32 71.97 75.78 80.98 15.79%
EPS 0.50 0.64 3.26 3.00 4.24 5.38 5.96 -33.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1184 1.1064 1.038 1.0392 1.1317 1.0993 1.0783 0.61%
Adjusted Per Share Value based on latest NOSH - 67,301
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 154.66 103.48 88.67 62.11 57.89 61.19 65.74 15.31%
EPS 0.40 0.51 2.62 2.41 3.41 4.34 4.84 -33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8858 0.8754 0.8345 0.8347 0.9103 0.8876 0.8754 0.19%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.56 0.58 0.60 0.90 0.88 1.03 0.83 -
P/RPS 0.29 0.44 0.54 1.16 1.22 1.36 1.02 -18.90%
P/EPS 112.00 90.62 18.40 30.00 20.75 19.14 13.93 41.51%
EY 0.89 1.10 5.43 3.33 4.82 5.22 7.18 -29.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.58 0.87 0.78 0.94 0.77 -6.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 10/08/07 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 02/08/01 -
Price 0.52 0.47 0.57 0.77 1.01 1.05 0.94 -
P/RPS 0.27 0.36 0.52 1.00 1.40 1.39 1.16 -21.56%
P/EPS 104.00 73.44 17.48 25.67 23.82 19.52 15.77 36.92%
EY 0.96 1.36 5.72 3.90 4.20 5.12 6.34 -26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.55 0.74 0.89 0.96 0.87 -10.07%

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