[PARAGON] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 42.29%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 67,371 58,656 39,624 37,808 37,747 41,773 27,947 15.78%
PBT 262 2,552 1,025 2,043 2,822 3,292 1,665 -26.51%
Tax -240 -657 4 -21 -112 -86 -61 25.63%
NP 22 1,895 1,029 2,022 2,710 3,206 1,604 -51.05%
-
NP to SH 22 1,895 1,029 2,022 2,710 3,206 1,604 -51.05%
-
Tax Rate 91.60% 25.74% -0.39% 1.03% 3.97% 2.61% 3.66% -
Total Cost 67,349 56,761 38,595 35,786 35,037 38,567 26,343 16.92%
-
Net Worth 80,454 70,249 68,465 74,686 74,824 74,130 53,437 7.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 80,454 70,249 68,465 74,686 74,824 74,130 53,437 7.05%
NOSH 73,333 67,198 67,254 67,176 67,245 67,637 52,077 5.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.03% 3.23% 2.60% 5.35% 7.18% 7.67% 5.74% -
ROE 0.03% 2.70% 1.50% 2.71% 3.62% 4.32% 3.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 91.87 87.29 58.92 56.28 56.13 61.76 53.66 9.37%
EPS 0.03 2.82 1.53 3.01 4.03 4.74 3.08 -53.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0971 1.0454 1.018 1.1118 1.1127 1.096 1.0261 1.12%
Adjusted Per Share Value based on latest NOSH - 66,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.85 70.39 47.55 45.37 45.30 50.13 33.54 15.78%
EPS 0.03 2.27 1.23 2.43 3.25 3.85 1.92 -49.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9654 0.843 0.8216 0.8962 0.8979 0.8896 0.6412 7.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.59 0.77 0.86 0.82 0.96 1.13 -
P/RPS 0.52 0.68 1.31 1.53 1.46 1.55 2.11 -20.81%
P/EPS 1,600.00 20.92 50.33 28.57 20.35 20.25 36.69 87.55%
EY 0.06 4.78 1.99 3.50 4.91 4.94 2.73 -47.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.76 0.77 0.74 0.88 1.10 -14.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 06/11/01 19/10/00 -
Price 0.47 0.64 0.69 0.93 0.80 1.03 1.12 -
P/RPS 0.51 0.73 1.17 1.65 1.43 1.67 2.09 -20.94%
P/EPS 1,566.67 22.70 45.10 30.90 19.85 21.73 36.36 87.18%
EY 0.06 4.41 2.22 3.24 5.04 4.60 2.75 -47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.68 0.84 0.72 0.94 1.09 -14.35%

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