[PARAGON] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.69%
YoY- 84.16%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,972 128,780 89,828 78,208 52,832 50,410 50,329 9.53%
PBT 556 66 349 3,402 1,366 2,724 3,762 -27.26%
Tax -140 6 -320 -876 5 -28 -149 -1.03%
NP 416 73 29 2,526 1,372 2,696 3,613 -30.22%
-
NP to SH 416 73 29 2,526 1,372 2,696 3,613 -30.22%
-
Tax Rate 25.18% -9.09% 91.69% 25.75% -0.37% 1.03% 3.96% -
Total Cost 86,556 128,706 89,798 75,681 51,460 47,714 46,716 10.81%
-
Net Worth 73,970 76,401 80,453 70,249 68,465 74,686 74,824 -0.19%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 73,970 76,401 80,453 70,249 68,465 74,686 74,824 -0.19%
NOSH 65,000 68,749 73,332 67,198 67,254 67,176 67,245 -0.56%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.48% 0.06% 0.03% 3.23% 2.60% 5.35% 7.18% -
ROE 0.56% 0.10% 0.04% 3.60% 2.00% 3.61% 4.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 133.80 187.32 122.49 116.38 78.55 75.04 74.84 10.15%
EPS 0.64 0.11 0.04 3.76 2.04 4.01 5.37 -29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.138 1.1113 1.0971 1.0454 1.018 1.1118 1.1127 0.37%
Adjusted Per Share Value based on latest NOSH - 66,916
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.37 154.54 107.79 93.85 63.40 60.49 60.40 9.53%
EPS 0.50 0.09 0.04 3.03 1.65 3.24 4.34 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8876 0.9168 0.9654 0.843 0.8216 0.8962 0.8979 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 0.47 0.48 0.59 0.77 0.86 0.82 -
P/RPS 0.39 0.25 0.39 0.51 0.98 1.15 1.10 -15.85%
P/EPS 81.25 440.63 1,200.00 15.69 37.75 21.43 15.26 32.10%
EY 1.23 0.23 0.08 6.37 2.65 4.67 6.55 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.44 0.56 0.76 0.77 0.74 -7.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 20/11/07 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 -
Price 0.48 0.46 0.47 0.64 0.69 0.93 0.80 -
P/RPS 0.36 0.25 0.38 0.55 0.88 1.24 1.07 -16.58%
P/EPS 75.00 431.25 1,175.00 17.02 33.82 23.17 14.89 30.89%
EY 1.33 0.23 0.09 5.88 2.96 4.32 6.72 -23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.43 0.61 0.68 0.84 0.72 -8.58%

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