[PARAGON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -88.48%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 48,444 45,782 54,162 50,714 48,780 96,372 128,884 -15.03%
PBT -1,486 -140 374 -1,930 -2,352 618 -438 22.55%
Tax 0 0 0 0 0 -184 768 -
NP -1,486 -140 374 -1,930 -2,352 434 330 -
-
NP to SH -1,486 -140 374 -1,930 -2,352 434 330 -
-
Tax Rate - - 0.00% - - 29.77% - -
Total Cost 49,930 45,922 53,788 52,644 51,132 95,938 128,554 -14.57%
-
Net Worth 57,307 57,648 58,872 54,797 105,420 75,088 73,814 -4.12%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 57,307 57,648 58,872 54,797 105,420 75,088 73,814 -4.12%
NOSH 64,608 63,636 64,482 64,765 94,285 65,757 66,000 -0.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -3.07% -0.31% 0.69% -3.81% -4.82% 0.45% 0.26% -
ROE -2.59% -0.24% 0.64% -3.52% -2.23% 0.58% 0.45% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.98 71.94 83.99 78.30 51.74 146.56 195.28 -14.73%
EPS -2.30 -0.22 0.58 -2.98 -3.64 0.66 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.887 0.9059 0.913 0.8461 1.1181 1.1419 1.1184 -3.78%
Adjusted Per Share Value based on latest NOSH - 64,454
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.79 54.61 64.61 60.50 58.19 114.96 153.75 -15.03%
EPS -1.77 -0.17 0.45 -2.30 -2.81 0.52 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6836 0.6877 0.7023 0.6537 1.2576 0.8957 0.8805 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.185 0.20 0.23 0.21 0.42 0.49 0.56 -
P/RPS 0.25 0.28 0.27 0.27 0.81 0.33 0.29 -2.44%
P/EPS -8.04 -90.91 39.66 -7.05 -16.84 74.24 112.00 -
EY -12.43 -1.10 2.52 -14.19 -5.94 1.35 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.25 0.38 0.43 0.50 -13.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 26/08/11 24/08/10 28/08/09 29/08/08 10/08/07 -
Price 0.20 0.24 0.20 0.19 0.45 0.49 0.52 -
P/RPS 0.27 0.33 0.24 0.24 0.87 0.33 0.27 0.00%
P/EPS -8.70 -109.09 34.48 -6.38 -18.04 74.24 104.00 -
EY -11.50 -0.92 2.90 -15.68 -5.54 1.35 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.22 0.22 0.40 0.43 0.46 -10.90%

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