[PARAGON] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 26.67%
YoY- 186.36%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,501 16,370 13,641 17,043 32,143 24,254 21,710 -8.78%
PBT 462 834 -16,488 108 269 -146 1,050 -12.78%
Tax 0 0 0 -13 -379 -43 -247 -
NP 462 834 -16,488 95 -110 -189 803 -8.79%
-
NP to SH 462 834 -16,488 95 -110 -189 803 -8.79%
-
Tax Rate 0.00% 0.00% - 12.04% 140.89% - 23.52% -
Total Cost 12,039 15,536 30,129 16,948 32,253 24,443 20,907 -8.78%
-
Net Worth 59,871 55,528 55,378 72,073 71,907 71,500 69,954 -2.55%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 59,871 55,528 55,378 72,073 71,907 71,500 69,954 -2.55%
NOSH 65,070 64,651 64,709 63,333 64,705 65,172 66,916 -0.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.70% 5.09% -120.87% 0.56% -0.34% -0.78% 3.70% -
ROE 0.77% 1.50% -29.77% 0.13% -0.15% -0.26% 1.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.21 25.32 21.08 26.91 49.68 37.22 32.44 -8.35%
EPS 0.71 1.29 -25.48 0.15 -0.17 -0.29 1.20 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.8589 0.8558 1.138 1.1113 1.0971 1.0454 -2.10%
Adjusted Per Share Value based on latest NOSH - 63,333
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 14.91 19.53 16.27 20.33 38.34 28.93 25.90 -8.78%
EPS 0.55 0.99 -19.67 0.11 -0.13 -0.23 0.96 -8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7142 0.6624 0.6606 0.8598 0.8578 0.8529 0.8345 -2.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.23 0.16 0.47 0.52 0.47 0.48 0.59 -
P/RPS 1.20 0.63 2.23 1.93 0.95 1.29 1.82 -6.70%
P/EPS 32.39 12.40 -1.84 346.67 -276.47 -165.52 49.17 -6.71%
EY 3.09 8.06 -54.21 0.29 -0.36 -0.60 2.03 7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.55 0.46 0.42 0.44 0.56 -12.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 29/11/06 15/11/05 -
Price 0.25 0.20 0.45 0.48 0.46 0.47 0.64 -
P/RPS 1.30 0.79 2.13 1.78 0.93 1.26 1.97 -6.69%
P/EPS 35.21 15.50 -1.77 320.00 -270.59 -162.07 53.33 -6.68%
EY 2.84 6.45 -56.62 0.31 -0.37 -0.62 1.88 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.53 0.42 0.41 0.43 0.61 -12.69%

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