[PARAGON] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 69.63%
YoY- -18.99%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 16,711 38,203 22,749 20,061 14,445 12,243 13,803 3.23%
PBT 94 -296 9 1,001 834 770 1,159 -34.18%
Tax -19 347 -156 -314 14 -5 0 -
NP 75 51 -147 687 848 765 1,159 -36.61%
-
NP to SH 75 51 -147 687 848 765 1,159 -36.61%
-
Tax Rate 20.21% - 1,733.33% 31.37% -1.68% 0.65% 0.00% -
Total Cost 16,636 38,152 22,896 19,374 13,597 11,478 12,644 4.67%
-
Net Worth 71,368 71,297 73,927 69,912 69,939 75,943 74,074 -0.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 71,368 71,297 73,927 69,912 69,939 75,943 74,074 -0.61%
NOSH 62,500 63,750 66,818 67,352 67,301 67,105 67,383 -1.24%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.45% 0.13% -0.65% 3.42% 5.87% 6.25% 8.40% -
ROE 0.11% 0.07% -0.20% 0.98% 1.21% 1.01% 1.56% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 26.74 59.93 34.05 29.78 21.46 18.24 20.48 4.54%
EPS 0.12 0.08 -0.22 1.02 1.26 1.14 1.72 -35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1419 1.1184 1.1064 1.038 1.0392 1.1317 1.0993 0.63%
Adjusted Per Share Value based on latest NOSH - 67,352
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.93 45.57 27.14 23.93 17.23 14.60 16.47 3.22%
EPS 0.09 0.06 -0.18 0.82 1.01 0.91 1.38 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8514 0.8505 0.8819 0.834 0.8343 0.9059 0.8836 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.49 0.56 0.58 0.60 0.90 0.88 1.03 -
P/RPS 1.83 0.93 1.70 2.01 4.19 4.82 5.03 -15.49%
P/EPS 408.33 700.00 -263.64 58.82 71.43 77.19 59.88 37.66%
EY 0.24 0.14 -0.38 1.70 1.40 1.30 1.67 -27.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.52 0.58 0.87 0.78 0.94 -12.21%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 10/08/07 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 -
Price 0.49 0.52 0.47 0.57 0.77 1.01 1.05 -
P/RPS 1.83 0.87 1.38 1.91 3.59 5.54 5.13 -15.77%
P/EPS 408.33 650.00 -213.64 55.88 61.11 88.60 61.05 37.22%
EY 0.24 0.15 -0.47 1.79 1.64 1.13 1.64 -27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.42 0.55 0.74 0.89 0.96 -12.51%

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