[PARAGON] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	52,582	88,965	132,996	86,327	85,823	54,011	49,690	0.94%
YoY %	-40.90%	-33.11%	54.06%	0.59%	58.90%	8.70%	-	-
Horiz. %	105.82%	179.04%	267.65%	173.73%	172.72%	108.70%	100.00%	-
PBT	-17,405	877	1,666	1,458	4,348	1,345	3,033	-
YoY %	-2,084.61%	-47.36%	14.27%	-66.47%	223.27%	-55.65%	-	-
Horiz. %	-573.85%	28.92%	54.93%	48.07%	143.36%	44.35%	100.00%	-
Tax	77	-742	-461	-412	-1,325	-289	-678	-
YoY %	110.38%	-60.95%	-11.89%	68.91%	-358.48%	57.37%	-	-
Horiz. %	-11.36%	109.44%	67.99%	60.77%	195.43%	42.63%	100.00%	-
NP	-17,328	135	1,205	1,046	3,023	1,056	2,355	-
YoY %	-12,935.56%	-88.80%	15.20%	-65.40%	186.27%	-55.16%	-	-
Horiz. %	-735.80%	5.73%	51.17%	44.42%	128.37%	44.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,328	135	1,205	1,046	3,023	1,056	2,355	-
YoY %	-12,935.56%	-88.80%	15.20%	-65.40%	186.27%	-55.16%	-	-
Horiz. %	-735.80%	5.73%	51.17%	44.42%	128.37%	44.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	84.61%	27.67%	28.26%	30.47%	21.49%	22.35%	-
YoY %	-	205.78%	-2.09%	-7.25%	41.79%	-3.85%	-	-
Horiz. %	-	378.57%	123.80%	126.44%	136.33%	96.15%	100.00%	-
Total Cost	69,910	88,830	131,791	85,281	82,800	52,955	47,335	6.70%
YoY %	-21.30%	-32.60%	54.54%	3.00%	56.36%	11.87%	-	-
Horiz. %	147.69%	187.66%	278.42%	180.16%	174.92%	111.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,697	73,028	74,264	73,736	70,752	68,498	68,717	-3.43%
YoY %	-23.73%	-1.66%	0.72%	4.22%	3.29%	-0.32%	-	-
Horiz. %	81.05%	106.27%	108.07%	107.30%	102.96%	99.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	-	642	654	662	668	672	2,012	-
YoY %	-	-1.83%	-1.21%	-0.90%	-0.60%	-66.60%	-	-
Horiz. %	-	31.91%	32.50%	32.90%	33.20%	33.40%	100.00%	-
Div Payout %	-	476.19%	54.35%	63.29%	22.12%	63.69%	85.47%	-
YoY %	-	776.15%	-14.13%	186.12%	-65.27%	-25.48%	-	-
Horiz. %	-	557.14%	63.59%	74.05%	25.88%	74.52%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	55,697	73,028	74,264	73,736	70,752	68,498	68,717	-3.43%
YoY %	-23.73%	-1.66%	0.72%	4.22%	3.29%	-0.32%	-	-
Horiz. %	81.05%	106.27%	108.07%	107.30%	102.96%	99.68%	100.00%	-
NOSH	64,689	64,285	65,489	66,202	66,880	67,261	67,094	-0.60%
YoY %	0.63%	-1.84%	-1.08%	-1.01%	-0.57%	0.25%	-	-
Horiz. %	96.42%	95.81%	97.61%	98.67%	99.68%	100.25%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	-32.95%	0.15%	0.91%	1.21%	3.52%	1.96%	4.74%	-
YoY %	-22,066.67%	-83.52%	-24.79%	-65.62%	79.59%	-58.65%	-	-
Horiz. %	-695.15%	3.16%	19.20%	25.53%	74.26%	41.35%	100.00%	-
ROE	-31.11%	0.18%	1.62%	1.42%	4.27%	1.54%	3.43%	-
YoY %	-17,383.33%	-88.89%	14.08%	-66.74%	177.27%	-55.10%	-	-
Horiz. %	-907.00%	5.25%	47.23%	41.40%	124.49%	44.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	81.28	138.39	203.08	130.40	128.32	80.30	74.06	1.56%
YoY %	-41.27%	-31.85%	55.74%	1.62%	59.80%	8.43%	-	-
Horiz. %	109.75%	186.86%	274.21%	176.07%	173.26%	108.43%	100.00%	-
EPS	-26.77	0.21	1.84	1.58	4.52	1.57	3.51	-
YoY %	-12,847.62%	-88.59%	16.46%	-65.04%	187.90%	-55.27%	-	-
Horiz. %	-762.68%	5.98%	52.42%	45.01%	128.77%	44.73%	100.00%	-
DPS	0.00	1.00	1.00	1.00	1.00	1.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	0.00%	33.33%	33.33%	33.33%	33.33%	33.33%	100.00%	-
NAPS	0.861	1.136	1.134	1.1138	1.0579	1.0184	1.0242	-2.84%
YoY %	-24.21%	0.18%	1.81%	5.28%	3.88%	-0.57%	-	-
Horiz. %	84.07%	110.92%	110.72%	108.75%	103.29%	99.43%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 66,064
RPS	62.72	106.13	158.65	102.98	102.38	64.43	59.27	0.94%
YoY %	-40.90%	-33.10%	54.06%	0.59%	58.90%	8.71%	-	-
Horiz. %	105.82%	179.06%	267.67%	173.75%	172.73%	108.71%	100.00%	-
EPS	-20.67	0.16	1.44	1.25	3.61	1.26	2.81	-
YoY %	-13,018.75%	-88.89%	15.20%	-65.37%	186.51%	-55.16%	-	-
Horiz. %	-735.59%	5.69%	51.25%	44.48%	128.47%	44.84%	100.00%	-
DPS	0.00	0.77	0.78	0.79	0.80	0.80	2.40	-
YoY %	0.00%	-1.28%	-1.27%	-1.25%	0.00%	-66.67%	-	-
Horiz. %	0.00%	32.08%	32.50%	32.92%	33.33%	33.33%	100.00%	-
NAPS	0.6644	0.8712	0.8859	0.8796	0.844	0.8171	0.8197	-3.43%
YoY %	-23.74%	-1.66%	0.72%	4.22%	3.29%	-0.32%	-	-
Horiz. %	81.05%	106.28%	108.08%	107.31%	102.96%	99.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	0.47	0.45	0.43	0.45	0.65	0.73	0.95	-
P/RPS	0.58	0.33	0.21	0.35	0.51	0.91	1.28	-12.34%
YoY %	75.76%	57.14%	-40.00%	-31.37%	-43.96%	-28.91%	-	-
Horiz. %	45.31%	25.78%	16.41%	27.34%	39.84%	71.09%	100.00%	-
P/EPS	-1.75	214.29	23.37	28.48	14.38	46.50	27.07	-
YoY %	-100.82%	816.94%	-17.94%	98.05%	-69.08%	71.78%	-	-
Horiz. %	-6.46%	791.61%	86.33%	105.21%	53.12%	171.78%	100.00%	-
EY	-56.99	0.47	4.28	3.51	6.95	2.15	3.69	-
YoY %	-12,225.53%	-89.02%	21.94%	-49.50%	223.26%	-41.73%	-	-
Horiz. %	-1,544.44%	12.74%	115.99%	95.12%	188.35%	58.27%	100.00%	-
DY	0.00	2.22	2.33	2.22	1.54	1.37	3.16	-
YoY %	0.00%	-4.72%	4.95%	44.16%	12.41%	-56.65%	-	-
Horiz. %	0.00%	70.25%	73.73%	70.25%	48.73%	43.35%	100.00%	-
P/NAPS	0.55	0.40	0.38	0.40	0.61	0.72	0.93	-8.37%
YoY %	37.50%	5.26%	-5.00%	-34.43%	-15.28%	-22.58%	-	-
Horiz. %	59.14%	43.01%	40.86%	43.01%	65.59%	77.42%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	27/02/09	21/02/08	13/02/07	21/02/06	22/02/05	27/02/04	-
Price	0.38	0.45	0.48	0.45	0.60	0.72	0.89	-
P/RPS	0.47	0.33	0.24	0.35	0.47	0.90	1.20	-14.45%
YoY %	42.42%	37.50%	-31.43%	-25.53%	-47.78%	-25.00%	-	-
Horiz. %	39.17%	27.50%	20.00%	29.17%	39.17%	75.00%	100.00%	-
P/EPS	-1.42	214.29	26.09	28.48	13.27	45.86	25.36	-
YoY %	-100.66%	721.35%	-8.39%	114.62%	-71.06%	80.84%	-	-
Horiz. %	-5.60%	844.99%	102.88%	112.30%	52.33%	180.84%	100.00%	-
EY	-70.49	0.47	3.83	3.51	7.53	2.18	3.94	-
YoY %	-15,097.87%	-87.73%	9.12%	-53.39%	245.41%	-44.67%	-	-
Horiz. %	-1,789.09%	11.93%	97.21%	89.09%	191.12%	55.33%	100.00%	-
DY	0.00	2.22	2.08	2.22	1.67	1.39	3.37	-
YoY %	0.00%	6.73%	-6.31%	32.93%	20.14%	-58.75%	-	-
Horiz. %	0.00%	65.88%	61.72%	65.88%	49.55%	41.25%	100.00%	-
P/NAPS	0.44	0.40	0.42	0.40	0.57	0.71	0.87	-10.73%
YoY %	10.00%	-4.76%	5.00%	-29.82%	-19.72%	-18.39%	-	-
Horiz. %	50.57%	45.98%	48.28%	45.98%	65.52%	81.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos