[PARAGON] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -61.65%
YoY- 159.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 31,475 26,239 20,368 16,885 11,433 11,878 11,693 17.92%
PBT 215 77 399 501 158 658 656 -16.95%
Tax -73 37 -41 -96 -2 -2 -5 56.27%
NP 142 114 358 405 156 656 651 -22.39%
-
NP to SH 142 114 358 405 156 656 651 -22.39%
-
Tax Rate 33.95% -48.05% 10.28% 19.16% 1.27% 0.30% 0.76% -
Total Cost 31,333 26,125 20,010 16,480 11,277 11,222 11,042 18.96%
-
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
NOSH 64,545 67,058 66,296 67,499 67,826 66,938 67,113 -0.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.45% 0.43% 1.76% 2.40% 1.36% 5.52% 5.57% -
ROE 0.19% 0.15% 0.49% 0.59% 0.22% 0.87% 0.87% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 48.76 39.13 30.72 25.01 16.86 17.74 17.42 18.69%
EPS 0.22 0.17 0.54 0.60 0.23 0.98 0.97 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1378 1.1165 1.1078 1.0253 1.0266 1.1202 1.1181 0.29%
Adjusted Per Share Value based on latest NOSH - 67,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.77 31.49 24.44 20.26 13.72 14.25 14.03 17.92%
EPS 0.17 0.14 0.43 0.49 0.19 0.79 0.78 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8813 0.8985 0.8813 0.8305 0.8356 0.8998 0.9005 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.48 0.50 0.60 0.70 0.90 0.77 1.09 -
P/RPS 0.98 1.28 1.95 2.80 5.34 4.34 6.26 -26.56%
P/EPS 218.18 294.12 111.11 116.67 391.30 78.57 112.37 11.68%
EY 0.46 0.34 0.90 0.86 0.26 1.27 0.89 -10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.68 0.88 0.69 0.97 -13.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 30/05/07 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 -
Price 0.50 0.48 0.56 0.62 0.81 0.76 1.20 -
P/RPS 1.03 1.23 1.82 2.48 4.81 4.28 6.89 -27.12%
P/EPS 227.27 282.35 103.70 103.33 352.17 77.55 123.71 10.65%
EY 0.44 0.35 0.96 0.97 0.28 1.29 0.81 -9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.51 0.60 0.79 0.68 1.07 -13.75%

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