[PARAGON] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.47%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,327 85,823 54,011 49,690 48,839 53,284 42,718 12.43%
PBT 1,458 4,348 1,345 3,033 3,073 4,338 3,220 -12.36%
Tax -412 -1,325 -289 -678 -1,067 -291 -84 30.33%
NP 1,046 3,023 1,056 2,355 2,006 4,047 3,136 -16.71%
-
NP to SH 1,046 3,023 1,056 2,355 2,006 4,047 3,136 -16.71%
-
Tax Rate 28.26% 30.47% 21.49% 22.35% 34.72% 6.71% 2.61% -
Total Cost 85,281 82,800 52,955 47,335 46,833 49,237 39,582 13.64%
-
Net Worth 73,736 70,752 68,498 68,717 71,222 74,893 59,216 3.72%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 662 668 672 2,012 2,691 3,378 - -
Div Payout % 63.29% 22.12% 63.69% 85.47% 134.18% 83.47% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 73,736 70,752 68,498 68,717 71,222 74,893 59,216 3.72%
NOSH 66,202 66,880 67,261 67,094 67,292 67,562 56,504 2.67%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.21% 3.52% 1.96% 4.74% 4.11% 7.60% 7.34% -
ROE 1.42% 4.27% 1.54% 3.43% 2.82% 5.40% 5.30% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 130.40 128.32 80.30 74.06 72.58 78.87 75.60 9.50%
EPS 1.58 4.52 1.57 3.51 2.98 5.99 5.55 -18.88%
DPS 1.00 1.00 1.00 3.00 4.00 5.00 0.00 -
NAPS 1.1138 1.0579 1.0184 1.0242 1.0584 1.1085 1.048 1.01%
Adjusted Per Share Value based on latest NOSH - 66,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.59 102.99 64.81 59.63 58.61 63.94 51.26 12.43%
EPS 1.26 3.63 1.27 2.83 2.41 4.86 3.76 -16.65%
DPS 0.79 0.80 0.81 2.42 3.23 4.05 0.00 -
NAPS 0.8848 0.849 0.822 0.8246 0.8547 0.8987 0.7106 3.72%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.45 0.65 0.73 0.95 0.81 1.20 1.00 -
P/RPS 0.35 0.51 0.91 1.28 1.12 1.52 1.32 -19.83%
P/EPS 28.48 14.38 46.50 27.07 27.17 20.03 18.02 7.92%
EY 3.51 6.95 2.15 3.69 3.68 4.99 5.55 -7.34%
DY 2.22 1.54 1.37 3.16 4.94 4.17 0.00 -
P/NAPS 0.40 0.61 0.72 0.93 0.77 1.08 0.95 -13.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 21/02/06 22/02/05 27/02/04 20/02/03 07/02/02 15/02/01 -
Price 0.45 0.60 0.72 0.89 0.83 1.16 1.05 -
P/RPS 0.35 0.47 0.90 1.20 1.14 1.47 1.39 -20.52%
P/EPS 28.48 13.27 45.86 25.36 27.84 19.37 18.92 7.05%
EY 3.51 7.53 2.18 3.94 3.59 5.16 5.29 -6.60%
DY 2.22 1.67 1.39 3.37 4.82 4.31 0.00 -
P/NAPS 0.40 0.57 0.71 0.87 0.78 1.05 1.00 -14.15%

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