[PARAGON] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 78.03%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 20,061 14,445 12,243 13,803 14,572 9,622 6,281 -1.22%
PBT 1,001 834 770 1,159 1,323 591 -1,273 -
Tax -314 14 -5 0 -7 -33 1,273 -
NP 687 848 765 1,159 1,316 558 0 -100.00%
-
NP to SH 687 848 765 1,159 1,316 558 -1,206 -
-
Tax Rate 31.37% -1.68% 0.65% 0.00% 0.53% 5.58% - -
Total Cost 19,374 13,597 11,478 12,644 13,256 9,064 6,281 -1.19%
-
Net Worth 69,912 69,939 75,943 74,074 72,771 61,827 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 69,912 69,939 75,943 74,074 72,771 61,827 0 -100.00%
NOSH 67,352 67,301 67,105 67,383 67,487 61,318 14,006 -1.65%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.42% 5.87% 6.25% 8.40% 9.03% 5.80% 0.00% -
ROE 0.98% 1.21% 1.01% 1.56% 1.81% 0.90% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 29.78 21.46 18.24 20.48 21.59 15.69 44.84 0.43%
EPS 1.02 1.26 1.14 1.72 1.95 0.91 -8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.038 1.0392 1.1317 1.0993 1.0783 1.0083 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,383
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 23.93 17.23 14.60 16.47 17.38 11.48 7.49 -1.22%
EPS 0.82 1.01 0.91 1.38 1.57 0.67 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.834 0.8343 0.9059 0.8836 0.8681 0.7375 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.60 0.90 0.88 1.03 0.83 1.27 0.00 -
P/RPS 2.01 4.19 4.82 5.03 3.84 8.09 0.00 -100.00%
P/EPS 58.82 71.43 77.19 59.88 42.56 139.56 0.00 -100.00%
EY 1.70 1.40 1.30 1.67 2.35 0.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.87 0.78 0.94 0.77 1.26 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 27/08/04 26/08/03 01/08/02 02/08/01 28/07/00 - -
Price 0.57 0.77 1.01 1.05 0.94 1.34 0.00 -
P/RPS 1.91 3.59 5.54 5.13 4.35 8.54 0.00 -100.00%
P/EPS 55.88 61.11 88.60 61.05 48.21 147.25 0.00 -100.00%
EY 1.79 1.64 1.13 1.64 2.07 0.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.89 0.96 0.87 1.33 0.00 -100.00%

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