[PARAGON] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -31.67%
YoY- -49.11%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 128,780 89,828 78,208 52,832 50,410 50,329 55,697 14.98%
PBT 66 349 3,402 1,366 2,724 3,762 4,389 -50.30%
Tax 6 -320 -876 5 -28 -149 -114 -
NP 73 29 2,526 1,372 2,696 3,613 4,274 -49.23%
-
NP to SH 73 29 2,526 1,372 2,696 3,613 4,274 -49.23%
-
Tax Rate -9.09% 91.69% 25.75% -0.37% 1.03% 3.96% 2.60% -
Total Cost 128,706 89,798 75,681 51,460 47,714 46,716 51,422 16.51%
-
Net Worth 76,401 80,453 70,249 68,465 74,686 74,824 74,130 0.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 76,401 80,453 70,249 68,465 74,686 74,824 74,130 0.50%
NOSH 68,749 73,332 67,198 67,254 67,176 67,245 67,637 0.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.06% 0.03% 3.23% 2.60% 5.35% 7.18% 7.67% -
ROE 0.10% 0.04% 3.60% 2.00% 3.61% 4.83% 5.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 187.32 122.49 116.38 78.55 75.04 74.84 82.35 14.67%
EPS 0.11 0.04 3.76 2.04 4.01 5.37 6.32 -49.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1113 1.0971 1.0454 1.018 1.1118 1.1127 1.096 0.23%
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 154.54 107.79 93.85 63.40 60.49 60.40 66.84 14.98%
EPS 0.09 0.04 3.03 1.65 3.24 4.34 5.13 -49.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9168 0.9654 0.843 0.8216 0.8962 0.8979 0.8896 0.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.47 0.48 0.59 0.77 0.86 0.82 0.96 -
P/RPS 0.25 0.39 0.51 0.98 1.15 1.10 1.17 -22.67%
P/EPS 440.63 1,200.00 15.69 37.75 21.43 15.26 15.19 75.24%
EY 0.23 0.08 6.37 2.65 4.67 6.55 6.58 -42.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.56 0.76 0.77 0.74 0.88 -11.59%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 06/11/01 -
Price 0.46 0.47 0.64 0.69 0.93 0.80 1.03 -
P/RPS 0.25 0.38 0.55 0.88 1.24 1.07 1.25 -23.51%
P/EPS 431.25 1,175.00 17.02 33.82 23.17 14.89 16.30 72.57%
EY 0.23 0.09 5.88 2.96 4.32 6.72 6.14 -42.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.61 0.68 0.84 0.72 0.94 -12.90%

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