[PARAGON] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4654.55%
YoY- -65.4%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 52,582 88,965 132,996 86,327 85,823 54,011 49,690 0.94%
PBT -17,405 877 1,666 1,458 4,348 1,345 3,033 -
Tax 77 -742 -461 -412 -1,325 -289 -678 -
NP -17,328 135 1,205 1,046 3,023 1,056 2,355 -
-
NP to SH -17,328 135 1,205 1,046 3,023 1,056 2,355 -
-
Tax Rate - 84.61% 27.67% 28.26% 30.47% 21.49% 22.35% -
Total Cost 69,910 88,830 131,791 85,281 82,800 52,955 47,335 6.70%
-
Net Worth 55,697 73,028 74,264 73,736 70,752 68,498 68,717 -3.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 642 654 662 668 672 2,012 -
Div Payout % - 476.19% 54.35% 63.29% 22.12% 63.69% 85.47% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 55,697 73,028 74,264 73,736 70,752 68,498 68,717 -3.43%
NOSH 64,689 64,285 65,489 66,202 66,880 67,261 67,094 -0.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -32.95% 0.15% 0.91% 1.21% 3.52% 1.96% 4.74% -
ROE -31.11% 0.18% 1.62% 1.42% 4.27% 1.54% 3.43% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.28 138.39 203.08 130.40 128.32 80.30 74.06 1.56%
EPS -26.77 0.21 1.84 1.58 4.52 1.57 3.51 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 3.00 -
NAPS 0.861 1.136 1.134 1.1138 1.0579 1.0184 1.0242 -2.84%
Adjusted Per Share Value based on latest NOSH - 66,064
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.72 106.13 158.65 102.98 102.38 64.43 59.27 0.94%
EPS -20.67 0.16 1.44 1.25 3.61 1.26 2.81 -
DPS 0.00 0.77 0.78 0.79 0.80 0.80 2.40 -
NAPS 0.6644 0.8712 0.8859 0.8796 0.844 0.8171 0.8197 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.45 0.43 0.45 0.65 0.73 0.95 -
P/RPS 0.58 0.33 0.21 0.35 0.51 0.91 1.28 -12.34%
P/EPS -1.75 214.29 23.37 28.48 14.38 46.50 27.07 -
EY -56.99 0.47 4.28 3.51 6.95 2.15 3.69 -
DY 0.00 2.22 2.33 2.22 1.54 1.37 3.16 -
P/NAPS 0.55 0.40 0.38 0.40 0.61 0.72 0.93 -8.37%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 21/02/08 13/02/07 21/02/06 22/02/05 27/02/04 -
Price 0.38 0.45 0.48 0.45 0.60 0.72 0.89 -
P/RPS 0.47 0.33 0.24 0.35 0.47 0.90 1.20 -14.45%
P/EPS -1.42 214.29 26.09 28.48 13.27 45.86 25.36 -
EY -70.49 0.47 3.83 3.51 7.53 2.18 3.94 -
DY 0.00 2.22 2.08 2.22 1.67 1.39 3.37 -
P/NAPS 0.44 0.40 0.42 0.40 0.57 0.71 0.87 -10.73%

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