[PARAGON] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.78%
YoY- 467.27%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 39,582 41,727 38,031 65,229 96,585 67,371 58,656 -6.34%
PBT 650 -131 -17,664 417 50 262 2,552 -20.37%
Tax 0 0 0 -105 5 -240 -657 -
NP 650 -131 -17,664 312 55 22 1,895 -16.32%
-
NP to SH 650 -131 -17,664 312 55 22 1,895 -16.32%
-
Tax Rate 0.00% - - 25.18% -10.00% 91.60% 25.74% -
Total Cost 38,932 41,858 55,695 64,917 96,530 67,349 56,761 -6.08%
-
Net Worth 59,806 56,257 55,373 73,970 76,401 80,454 70,249 -2.64%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 59,806 56,257 55,373 73,970 76,401 80,454 70,249 -2.64%
NOSH 65,000 65,499 64,703 65,000 68,750 73,333 67,198 -0.55%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.64% -0.31% -46.45% 0.48% 0.06% 0.03% 3.23% -
ROE 1.09% -0.23% -31.90% 0.42% 0.07% 0.03% 2.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 60.90 63.71 58.78 100.35 140.49 91.87 87.29 -5.82%
EPS 1.00 -0.20 -27.30 0.48 0.08 0.03 2.82 -15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.8589 0.8558 1.138 1.1113 1.0971 1.0454 -2.10%
Adjusted Per Share Value based on latest NOSH - 63,333
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 47.50 50.07 45.64 78.27 115.90 80.85 70.39 -6.34%
EPS 0.78 -0.16 -21.20 0.37 0.07 0.03 2.27 -16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7177 0.6751 0.6645 0.8876 0.9168 0.9654 0.843 -2.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.23 0.16 0.47 0.52 0.47 0.48 0.59 -
P/RPS 0.38 0.25 0.80 0.52 0.33 0.52 0.68 -9.23%
P/EPS 23.00 -80.00 -1.72 108.33 587.50 1,600.00 20.92 1.59%
EY 4.35 -1.25 -58.09 0.92 0.17 0.06 4.78 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.55 0.46 0.42 0.44 0.56 -12.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 29/11/06 15/11/05 -
Price 0.25 0.20 0.45 0.48 0.46 0.47 0.64 -
P/RPS 0.41 0.31 0.77 0.48 0.33 0.51 0.73 -9.16%
P/EPS 25.00 -100.00 -1.65 100.00 575.00 1,566.67 22.70 1.62%
EY 4.00 -1.00 -60.67 1.00 0.17 0.06 4.41 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.53 0.42 0.41 0.43 0.61 -12.69%

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