[PARAGON] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -44.59%
YoY- 147.3%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,956 27,167 14,387 11,882 11,092 11,511 14,771 4.24%
PBT 1,196 1,796 320 990 251 1,046 1,555 -4.27%
Tax -172 -668 -293 -657 -955 -205 -23 39.81%
NP 1,024 1,128 27 333 -704 841 1,532 -6.49%
-
NP to SH 1,024 1,128 27 333 -704 841 1,532 -6.49%
-
Tax Rate 14.38% 37.19% 91.56% 66.36% 380.48% 19.60% 1.48% -
Total Cost 17,932 26,039 14,360 11,549 11,796 10,670 13,239 5.18%
-
Net Worth 73,582 70,610 68,741 68,211 73,999 74,579 73,312 0.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 660 667 675 1,998 2,666 3,364 - -
Div Payout % 64.52% 59.17% 2,500.00% 600.00% 0.00% 400.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 73,582 70,610 68,741 68,211 73,999 74,579 73,312 0.06%
NOSH 66,064 66,745 67,500 66,600 66,666 67,280 69,954 -0.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.40% 4.15% 0.19% 2.80% -6.35% 7.31% 10.37% -
ROE 1.39% 1.60% 0.04% 0.49% -0.95% 1.13% 2.09% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.69 40.70 21.31 17.84 16.64 17.11 21.12 5.23%
EPS 1.55 1.69 0.04 0.50 -1.05 1.25 2.19 -5.59%
DPS 1.00 1.00 1.00 3.00 4.00 5.00 0.00 -
NAPS 1.1138 1.0579 1.0184 1.0242 1.11 1.1085 1.048 1.01%
Adjusted Per Share Value based on latest NOSH - 66,600
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.75 32.60 17.26 14.26 13.31 13.81 17.73 4.24%
EPS 1.23 1.35 0.03 0.40 -0.84 1.01 1.84 -6.48%
DPS 0.79 0.80 0.81 2.40 3.20 4.04 0.00 -
NAPS 0.883 0.8473 0.8249 0.8185 0.888 0.895 0.8797 0.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.45 0.65 0.73 0.95 0.81 1.20 1.00 -
P/RPS 1.57 1.60 3.42 5.32 4.87 7.01 4.74 -16.81%
P/EPS 29.03 38.46 1,825.00 190.00 -76.70 96.00 45.66 -7.26%
EY 3.44 2.60 0.05 0.53 -1.30 1.04 2.19 7.81%
DY 2.22 1.54 1.37 3.16 4.94 4.17 0.00 -
P/NAPS 0.40 0.61 0.72 0.93 0.73 1.08 0.95 -13.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 21/02/06 22/02/05 27/02/04 20/02/03 07/02/02 15/02/01 -
Price 0.45 0.60 0.72 0.89 0.83 1.16 1.05 -
P/RPS 1.57 1.47 3.38 4.99 4.99 6.78 4.97 -17.46%
P/EPS 29.03 35.50 1,800.00 178.00 -78.60 92.80 47.95 -8.02%
EY 3.44 2.82 0.06 0.56 -1.27 1.08 2.09 8.65%
DY 2.22 1.67 1.39 3.37 4.82 4.31 0.00 -
P/NAPS 0.40 0.57 0.71 0.87 0.75 1.05 1.00 -14.15%

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