[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.62%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 43,117 36,946 25,878 24,121 25,496 27,393 16,597 17.23%
PBT 408 1,502 992 1,428 1,815 2,035 388 0.84%
Tax -197 -410 12 -7 -5 -19 -33 34.66%
NP 211 1,092 1,004 1,421 1,810 2,016 355 -8.30%
-
NP to SH 211 1,092 1,004 1,421 1,810 2,016 355 -8.30%
-
Tax Rate 48.28% 27.30% -1.21% 0.49% 0.28% 0.93% 8.51% -
Total Cost 42,906 35,854 24,874 22,700 23,686 25,377 16,242 17.56%
-
Net Worth 72,953 69,539 69,557 75,855 73,967 72,948 43,126 9.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 72,953 69,539 69,557 75,855 73,967 72,948 43,126 9.15%
NOSH 65,937 66,993 66,933 67,028 67,286 67,651 42,771 7.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.49% 2.96% 3.88% 5.89% 7.10% 7.36% 2.14% -
ROE 0.29% 1.57% 1.44% 1.87% 2.45% 2.76% 0.82% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 65.39 55.15 38.66 35.99 37.89 40.49 38.80 9.08%
EPS 0.32 1.63 1.50 2.12 2.69 2.98 0.83 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1064 1.038 1.0392 1.1317 1.0993 1.0783 1.0083 1.55%
Adjusted Per Share Value based on latest NOSH - 67,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.43 44.07 30.87 28.77 30.41 32.68 19.80 17.23%
EPS 0.25 1.30 1.20 1.70 2.16 2.40 0.42 -8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8703 0.8295 0.8297 0.9049 0.8824 0.8702 0.5144 9.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.60 0.90 0.88 1.03 0.83 1.27 -
P/RPS 0.89 1.09 2.33 2.45 2.72 2.05 3.27 -19.48%
P/EPS 181.25 36.81 60.00 41.51 38.29 27.85 153.01 2.86%
EY 0.55 2.72 1.67 2.41 2.61 3.59 0.65 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.87 0.78 0.94 0.77 1.26 -13.70%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 02/08/01 28/07/00 -
Price 0.47 0.57 0.77 1.01 1.05 0.94 1.34 -
P/RPS 0.72 1.03 1.99 2.81 2.77 2.32 3.45 -22.97%
P/EPS 146.88 34.97 51.33 47.64 39.03 31.54 161.45 -1.56%
EY 0.68 2.86 1.95 2.10 2.56 3.17 0.62 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.74 0.89 0.96 0.87 1.33 -17.47%

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