[PARAGON] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -176.95%
YoY- 41.74%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,546 12,701 12,273 13,337 10,480 16,711 38,203 -16.92%
PBT 283 390 -536 -709 -1,217 94 -296 -
Tax 0 0 0 0 0 -19 347 -
NP 283 390 -536 -709 -1,217 75 51 33.02%
-
NP to SH 283 390 -536 -709 -1,217 75 51 33.02%
-
Tax Rate 0.00% 0.00% - - - 20.21% - -
Total Cost 12,263 12,311 12,809 14,046 11,697 16,636 38,152 -17.22%
-
Net Worth 57,050 58,883 58,959 54,534 72,379 71,368 71,297 -3.64%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 57,050 58,883 58,959 54,534 72,379 71,368 71,297 -3.64%
NOSH 64,318 64,999 64,578 64,454 64,734 62,500 63,750 0.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.26% 3.07% -4.37% -5.32% -11.61% 0.45% 0.13% -
ROE 0.50% 0.66% -0.91% -1.30% -1.68% 0.11% 0.07% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.51 19.54 19.00 20.69 16.19 26.74 59.93 -17.04%
EPS 0.44 0.60 -0.83 -1.10 -1.88 0.12 0.08 32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.887 0.9059 0.913 0.8461 1.1181 1.1419 1.1184 -3.78%
Adjusted Per Share Value based on latest NOSH - 64,454
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.97 15.15 14.64 15.91 12.50 19.93 45.57 -16.91%
EPS 0.34 0.47 -0.64 -0.85 -1.45 0.09 0.06 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6805 0.7024 0.7033 0.6505 0.8634 0.8514 0.8505 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.185 0.20 0.23 0.21 0.42 0.49 0.56 -
P/RPS 0.95 1.02 1.21 1.01 2.59 1.83 0.93 0.35%
P/EPS 42.05 33.33 -27.71 -19.09 -22.34 408.33 700.00 -37.39%
EY 2.38 3.00 -3.61 -5.24 -4.48 0.24 0.14 60.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.25 0.38 0.43 0.50 -13.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 26/08/11 24/08/10 28/08/09 29/08/08 10/08/07 -
Price 0.20 0.24 0.20 0.19 0.45 0.49 0.52 -
P/RPS 1.03 1.23 1.05 0.92 2.78 1.83 0.87 2.85%
P/EPS 45.45 40.00 -24.10 -17.27 -23.94 408.33 650.00 -35.78%
EY 2.20 2.50 -4.15 -5.79 -4.18 0.24 0.15 56.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.22 0.22 0.40 0.43 0.46 -10.90%

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