[PARAGON] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -53.15%
YoY- -76.22%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 26,239 20,368 16,885 11,433 11,878 11,693 12,821 12.67%
PBT 77 399 501 158 658 656 712 -30.96%
Tax 37 -41 -96 -2 -2 -5 -12 -
NP 114 358 405 156 656 651 700 -26.09%
-
NP to SH 114 358 405 156 656 651 700 -26.09%
-
Tax Rate -48.05% 10.28% 19.16% 1.27% 0.30% 0.76% 1.69% -
Total Cost 26,125 20,010 16,480 11,277 11,222 11,042 12,121 13.64%
-
Net Worth 74,871 73,443 69,207 69,630 74,984 75,039 71,916 0.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 74,871 73,443 69,207 69,630 74,984 75,039 71,916 0.67%
NOSH 67,058 66,296 67,499 67,826 66,938 67,113 67,961 -0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.43% 1.76% 2.40% 1.36% 5.52% 5.57% 5.46% -
ROE 0.15% 0.49% 0.59% 0.22% 0.87% 0.87% 0.97% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.13 30.72 25.01 16.86 17.74 17.42 18.87 12.91%
EPS 0.17 0.54 0.60 0.23 0.98 0.97 1.03 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1165 1.1078 1.0253 1.0266 1.1202 1.1181 1.0582 0.89%
Adjusted Per Share Value based on latest NOSH - 67,826
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.49 24.44 20.26 13.72 14.25 14.03 15.39 12.66%
EPS 0.14 0.43 0.49 0.19 0.79 0.78 0.84 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8985 0.8813 0.8305 0.8356 0.8998 0.9005 0.863 0.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.60 0.70 0.90 0.77 1.09 1.04 -
P/RPS 1.28 1.95 2.80 5.34 4.34 6.26 5.51 -21.58%
P/EPS 294.12 111.11 116.67 391.30 78.57 112.37 100.97 19.49%
EY 0.34 0.90 0.86 0.26 1.27 0.89 0.99 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.68 0.88 0.69 0.97 0.98 -12.16%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 15/05/01 -
Price 0.48 0.56 0.62 0.81 0.76 1.20 0.86 -
P/RPS 1.23 1.82 2.48 4.81 4.28 6.89 4.56 -19.61%
P/EPS 282.35 103.70 103.33 352.17 77.55 123.71 83.50 22.50%
EY 0.35 0.96 0.97 0.28 1.29 0.81 1.20 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.60 0.79 0.68 1.07 0.81 -10.01%

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