[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	24,390	48,186	64,442	43,117	36,946	25,878	24,121	0.18%
YoY %	-49.38%	-25.23%	49.46%	16.70%	42.77%	7.28%	-	-
Horiz. %	101.12%	199.77%	267.16%	178.75%	153.17%	107.28%	100.00%	-
PBT	-1,176	309	-219	408	1,502	992	1,428	-
YoY %	-480.58%	241.10%	-153.68%	-72.84%	51.41%	-30.53%	-	-
Horiz. %	-82.35%	21.64%	-15.34%	28.57%	105.18%	69.47%	100.00%	-
Tax	0	-92	384	-197	-410	12	-7	-
YoY %	0.00%	-123.96%	294.92%	51.95%	-3,516.67%	271.43%	-	-
Horiz. %	0.00%	1,314.29%	-5,485.71%	2,814.29%	5,857.14%	-171.43%	100.00%	-
NP	-1,176	217	165	211	1,092	1,004	1,421	-
YoY %	-641.94%	31.52%	-21.80%	-80.68%	8.76%	-29.35%	-	-
Horiz. %	-82.76%	15.27%	11.61%	14.85%	76.85%	70.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,176	217	165	211	1,092	1,004	1,421	-
YoY %	-641.94%	31.52%	-21.80%	-80.68%	8.76%	-29.35%	-	-
Horiz. %	-82.76%	15.27%	11.61%	14.85%	76.85%	70.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.77%	-	48.28%	27.30%	-1.21%	0.49%	-
YoY %	-	0.00%	-	76.85%	2,356.20%	-346.94%	-	-
Horiz. %	-	6,075.51%	-	9,853.06%	5,571.43%	-246.94%	100.00%	-
Total Cost	25,566	47,969	64,277	42,906	35,854	24,874	22,700	1.99%
YoY %	-46.70%	-25.37%	49.81%	19.67%	44.14%	9.58%	-	-
Horiz. %	112.63%	211.32%	283.16%	189.01%	157.95%	109.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,420	75,088	73,814	72,953	69,539	69,557	75,855	5.63%
YoY %	40.40%	1.73%	1.18%	4.91%	-0.03%	-8.30%	-	-
Horiz. %	138.98%	98.99%	97.31%	96.17%	91.67%	91.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	105,420	75,088	73,814	72,953	69,539	69,557	75,855	5.63%
YoY %	40.40%	1.73%	1.18%	4.91%	-0.03%	-8.30%	-	-
Horiz. %	138.98%	98.99%	97.31%	96.17%	91.67%	91.70%	100.00%	-
NOSH	94,285	65,757	66,000	65,937	66,993	66,933	67,028	5.84%
YoY %	43.38%	-0.37%	0.10%	-1.58%	0.09%	-0.14%	-	-
Horiz. %	140.67%	98.10%	98.47%	98.37%	99.95%	99.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-4.82%	0.45%	0.26%	0.49%	2.96%	3.88%	5.89%	-
YoY %	-1,171.11%	73.08%	-46.94%	-83.45%	-23.71%	-34.13%	-	-
Horiz. %	-81.83%	7.64%	4.41%	8.32%	50.25%	65.87%	100.00%	-
ROE	-1.12%	0.29%	0.22%	0.29%	1.57%	1.44%	1.87%	-
YoY %	-486.21%	31.82%	-24.14%	-81.53%	9.03%	-22.99%	-	-
Horiz. %	-59.89%	15.51%	11.76%	15.51%	83.96%	77.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	25.87	73.28	97.64	65.39	55.15	38.66	35.99	-5.34%
YoY %	-64.70%	-24.95%	49.32%	18.57%	42.65%	7.42%	-	-
Horiz. %	71.88%	203.61%	271.30%	181.69%	153.24%	107.42%	100.00%	-
EPS	-1.82	0.33	0.25	0.32	1.63	1.50	2.12	-
YoY %	-651.52%	32.00%	-21.88%	-80.37%	8.67%	-29.25%	-	-
Horiz. %	-85.85%	15.57%	11.79%	15.09%	76.89%	70.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1181	1.1419	1.1184	1.1064	1.038	1.0392	1.1317	-0.20%
YoY %	-2.08%	2.10%	1.08%	6.59%	-0.12%	-8.17%	-	-
Horiz. %	98.80%	100.90%	98.82%	97.76%	91.72%	91.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 66,818
RPS	29.09	57.48	76.87	51.43	44.07	30.87	28.77	0.18%
YoY %	-49.39%	-25.22%	49.47%	16.70%	42.76%	7.30%	-	-
Horiz. %	101.11%	199.79%	267.19%	178.76%	153.18%	107.30%	100.00%	-
EPS	-1.40	0.26	0.20	0.25	1.30	1.20	1.70	-
YoY %	-638.46%	30.00%	-20.00%	-80.77%	8.33%	-29.41%	-	-
Horiz. %	-82.35%	15.29%	11.76%	14.71%	76.47%	70.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2576	0.8957	0.8805	0.8703	0.8295	0.8297	0.9049	5.63%
YoY %	40.40%	1.73%	1.17%	4.92%	-0.02%	-8.31%	-	-
Horiz. %	138.98%	98.98%	97.30%	96.18%	91.67%	91.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.42	0.49	0.56	0.58	0.60	0.90	0.88	-
P/RPS	1.62	0.67	0.57	0.89	1.09	2.33	2.45	-6.65%
YoY %	141.79%	17.54%	-35.96%	-18.35%	-53.22%	-4.90%	-	-
Horiz. %	66.12%	27.35%	23.27%	36.33%	44.49%	95.10%	100.00%	-
P/EPS	-33.67	148.48	224.00	181.25	36.81	60.00	41.51	-
YoY %	-122.68%	-33.71%	23.59%	392.39%	-38.65%	44.54%	-	-
Horiz. %	-81.11%	357.70%	539.63%	436.64%	88.68%	144.54%	100.00%	-
EY	-2.97	0.67	0.45	0.55	2.72	1.67	2.41	-
YoY %	-543.28%	48.89%	-18.18%	-79.78%	62.87%	-30.71%	-	-
Horiz. %	-123.24%	27.80%	18.67%	22.82%	112.86%	69.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.43	0.50	0.52	0.58	0.87	0.78	-11.28%
YoY %	-11.63%	-14.00%	-3.85%	-10.34%	-33.33%	11.54%	-	-
Horiz. %	48.72%	55.13%	64.10%	66.67%	74.36%	111.54%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	10/08/07	29/08/06	22/08/05	27/08/04	26/08/03	-
Price	0.45	0.49	0.52	0.47	0.57	0.77	1.01	-
P/RPS	1.74	0.67	0.53	0.72	1.03	1.99	2.81	-7.67%
YoY %	159.70%	26.42%	-26.39%	-30.10%	-48.24%	-29.18%	-	-
Horiz. %	61.92%	23.84%	18.86%	25.62%	36.65%	70.82%	100.00%	-
P/EPS	-36.08	148.48	208.00	146.88	34.97	51.33	47.64	-
YoY %	-124.30%	-28.62%	41.61%	320.02%	-31.87%	7.75%	-	-
Horiz. %	-75.73%	311.67%	436.61%	308.31%	73.40%	107.75%	100.00%	-
EY	-2.77	0.67	0.48	0.68	2.86	1.95	2.10	-
YoY %	-513.43%	39.58%	-29.41%	-76.22%	46.67%	-7.14%	-	-
Horiz. %	-131.90%	31.90%	22.86%	32.38%	136.19%	92.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.43	0.46	0.42	0.55	0.74	0.89	-12.46%
YoY %	-6.98%	-6.52%	9.52%	-23.64%	-25.68%	-16.85%	-	-
Horiz. %	44.94%	48.31%	51.69%	47.19%	61.80%	83.15%	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