[PARAGON] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 186.19%
YoY- -44.6%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,867 12,965 12,820 12,501 16,370 13,641 17,043 -5.85%
PBT 1,796 25 -91 462 834 -16,488 108 59.73%
Tax 0 0 -137 0 0 0 -13 -
NP 1,796 25 -228 462 834 -16,488 95 63.17%
-
NP to SH 1,796 25 -228 462 834 -16,488 95 63.17%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - 12.04% -
Total Cost 10,071 12,940 13,048 12,039 15,536 30,129 16,948 -8.30%
-
Net Worth 57,497 55,462 58,778 59,871 55,528 55,378 72,073 -3.69%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 57,497 55,462 58,778 59,871 55,528 55,378 72,073 -3.69%
NOSH 64,604 62,500 65,142 65,070 64,651 64,709 63,333 0.33%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 15.13% 0.19% -1.78% 3.70% 5.09% -120.87% 0.56% -
ROE 3.12% 0.05% -0.39% 0.77% 1.50% -29.77% 0.13% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.37 20.74 19.68 19.21 25.32 21.08 26.91 -6.16%
EPS 2.78 0.04 -0.35 0.71 1.29 -25.48 0.15 62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8874 0.9023 0.9201 0.8589 0.8558 1.138 -4.01%
Adjusted Per Share Value based on latest NOSH - 65,070
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.16 15.47 15.29 14.91 19.53 16.27 20.33 -5.84%
EPS 2.14 0.03 -0.27 0.55 0.99 -19.67 0.11 63.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6859 0.6616 0.7012 0.7142 0.6624 0.6606 0.8598 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.30 0.235 0.20 0.23 0.16 0.47 0.52 -
P/RPS 1.63 1.13 1.02 1.20 0.63 2.23 1.93 -2.77%
P/EPS 10.79 587.50 -57.14 32.39 12.40 -1.84 346.67 -43.89%
EY 9.27 0.17 -1.75 3.09 8.06 -54.21 0.29 78.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.22 0.25 0.19 0.55 0.46 -4.91%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 29/11/12 22/11/11 26/11/10 30/11/09 12/11/08 -
Price 0.275 0.23 0.22 0.25 0.20 0.45 0.48 -
P/RPS 1.50 1.11 1.12 1.30 0.79 2.13 1.78 -2.81%
P/EPS 9.89 575.00 -62.86 35.21 15.50 -1.77 320.00 -43.96%
EY 10.11 0.17 -1.59 2.84 6.45 -56.62 0.31 78.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.24 0.27 0.23 0.53 0.42 -4.93%

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