[PARAGON] YoY TTM Result on 30-Jun-2004 [#2]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	107,652	91,994	65,079	51,447	47,464	51,387	53,514	12.34%
YoY %	17.02%	41.36%	26.50%	8.39%	-7.63%	-3.97%	-	-
Horiz. %	201.17%	171.91%	121.61%	96.14%	88.69%	96.03%	100.00%	-
PBT	831	3,254	1,855	2,597	2,686	4,118	4,867	-25.50%
YoY %	-74.46%	75.42%	-28.57%	-3.31%	-34.77%	-15.39%	-	-
Horiz. %	17.07%	66.86%	38.11%	53.36%	55.19%	84.61%	100.00%	-
Tax	169	-1,112	-711	-659	-1,069	-277	-70	-
YoY %	115.20%	-56.40%	-7.89%	38.35%	-285.92%	-295.71%	-	-
Horiz. %	-241.43%	1,588.57%	1,015.71%	941.43%	1,527.14%	395.71%	100.00%	-
NP	1,000	2,142	1,144	1,938	1,617	3,841	4,797	-22.98%
YoY %	-53.31%	87.24%	-40.97%	19.85%	-57.90%	-19.93%	-	-
Horiz. %	20.85%	44.65%	23.85%	40.40%	33.71%	80.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,000	2,142	1,144	1,938	1,617	3,841	4,797	-22.98%
YoY %	-53.31%	87.24%	-40.97%	19.85%	-57.90%	-19.93%	-	-
Horiz. %	20.85%	44.65%	23.85%	40.40%	33.71%	80.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-20.34%	34.17%	38.33%	25.38%	39.80%	6.73%	1.44%	-
YoY %	-159.53%	-10.85%	51.02%	-36.23%	491.38%	367.36%	-	-
Horiz. %	-1,412.50%	2,372.92%	2,661.81%	1,762.50%	2,763.89%	467.36%	100.00%	-
Total Cost	106,652	89,852	63,935	49,509	45,847	47,546	48,717	13.94%
YoY %	18.70%	40.54%	29.14%	7.99%	-3.57%	-2.40%	-	-
Horiz. %	218.92%	184.44%	131.24%	101.63%	94.11%	97.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,297	73,927	69,912	69,939	75,943	74,074	72,771	-0.34%
YoY %	-3.56%	5.74%	-0.04%	-7.91%	2.52%	1.79%	-	-
Horiz. %	97.97%	101.59%	96.07%	96.11%	104.36%	101.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	660	667	675	1,998	2,666	3,364	-	-
YoY %	-1.05%	-1.19%	-66.22%	-25.06%	-20.75%	0.00%	-	-
Horiz. %	19.62%	19.83%	20.07%	59.39%	79.25%	100.00%	-	-
Div Payout %	66.06%	31.16%	59.00%	103.10%	164.91%	87.58%	-	-
YoY %	112.00%	-47.19%	-42.77%	-37.48%	88.30%	0.00%	-	-
Horiz. %	75.43%	35.58%	67.37%	117.72%	188.30%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	71,297	73,927	69,912	69,939	75,943	74,074	72,771	-0.34%
YoY %	-3.56%	5.74%	-0.04%	-7.91%	2.52%	1.79%	-	-
Horiz. %	97.97%	101.59%	96.07%	96.11%	104.36%	101.79%	100.00%	-
NOSH	63,750	66,818	67,352	67,301	67,105	67,383	67,487	-0.94%
YoY %	-4.59%	-0.79%	0.08%	0.29%	-0.41%	-0.15%	-	-
Horiz. %	94.46%	99.01%	99.80%	99.72%	99.43%	99.85%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	0.93%	2.33%	1.76%	3.77%	3.41%	7.47%	8.96%	-
YoY %	-60.09%	32.39%	-53.32%	10.56%	-54.35%	-16.63%	-	-
Horiz. %	10.38%	26.00%	19.64%	42.08%	38.06%	83.37%	100.00%	-
ROE	1.40%	2.90%	1.64%	2.77%	2.13%	5.19%	6.59%	-
YoY %	-51.72%	76.83%	-40.79%	30.05%	-58.96%	-21.24%	-	-
Horiz. %	21.24%	44.01%	24.89%	42.03%	32.32%	78.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	168.87	137.68	96.62	76.44	70.73	76.26	79.30	13.41%
YoY %	22.65%	42.50%	26.40%	8.07%	-7.25%	-3.83%	-	-
Horiz. %	212.95%	173.62%	121.84%	96.39%	89.19%	96.17%	100.00%	-
EPS	1.57	3.21	1.70	2.88	2.41	5.70	7.11	-22.24%
YoY %	-51.09%	88.82%	-40.97%	19.50%	-57.72%	-19.83%	-	-
Horiz. %	22.08%	45.15%	23.91%	40.51%	33.90%	80.17%	100.00%	-
DPS	1.04	1.00	1.00	3.00	4.00	5.00	0.00	-
YoY %	4.00%	0.00%	-66.67%	-25.00%	-20.00%	0.00%	-	-
Horiz. %	20.80%	20.00%	20.00%	60.00%	80.00%	100.00%	-	-
NAPS	1.1184	1.1064	1.038	1.0392	1.1317	1.0993	1.0783	0.61%
YoY %	1.08%	6.59%	-0.12%	-8.17%	2.95%	1.95%	-	-
Horiz. %	103.72%	102.61%	96.26%	96.37%	104.95%	101.95%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 67,301
RPS	128.42	109.74	77.63	61.37	56.62	61.30	63.84	12.34%
YoY %	17.02%	41.36%	26.50%	8.39%	-7.63%	-3.98%	-	-
Horiz. %	201.16%	171.90%	121.60%	96.13%	88.69%	96.02%	100.00%	-
EPS	1.19	2.56	1.36	2.31	1.93	4.58	5.72	-23.01%
YoY %	-53.52%	88.24%	-41.13%	19.69%	-57.86%	-19.93%	-	-
Horiz. %	20.80%	44.76%	23.78%	40.38%	33.74%	80.07%	100.00%	-
DPS	0.79	0.80	0.81	2.38	3.18	4.01	0.00	-
YoY %	-1.25%	-1.23%	-65.97%	-25.16%	-20.70%	0.00%	-	-
Horiz. %	19.70%	19.95%	20.20%	59.35%	79.30%	100.00%	-	-
NAPS	0.8505	0.8819	0.834	0.8343	0.9059	0.8836	0.8681	-0.34%
YoY %	-3.56%	5.74%	-0.04%	-7.90%	2.52%	1.79%	-	-
Horiz. %	97.97%	101.59%	96.07%	96.11%	104.35%	101.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.56	0.58	0.60	0.90	0.88	1.03	0.83	-
P/RPS	0.33	0.42	0.62	1.18	1.24	1.35	1.05	-17.53%
YoY %	-21.43%	-32.26%	-47.46%	-4.84%	-8.15%	28.57%	-	-
Horiz. %	31.43%	40.00%	59.05%	112.38%	118.10%	128.57%	100.00%	-
P/EPS	35.70	18.09	35.32	31.25	36.52	18.07	11.68	20.45%
YoY %	97.35%	-48.78%	13.02%	-14.43%	102.10%	54.71%	-	-
Horiz. %	305.65%	154.88%	302.40%	267.55%	312.67%	154.71%	100.00%	-
EY	2.80	5.53	2.83	3.20	2.74	5.53	8.56	-16.98%
YoY %	-49.37%	95.41%	-11.56%	16.79%	-50.45%	-35.40%	-	-
Horiz. %	32.71%	64.60%	33.06%	37.38%	32.01%	64.60%	100.00%	-
DY	1.85	1.72	1.67	3.33	4.55	4.85	0.00	-
YoY %	7.56%	2.99%	-49.85%	-26.81%	-6.19%	0.00%	-	-
Horiz. %	38.14%	35.46%	34.43%	68.66%	93.81%	100.00%	-	-
P/NAPS	0.50	0.52	0.58	0.87	0.78	0.94	0.77	-6.94%
YoY %	-3.85%	-10.34%	-33.33%	11.54%	-17.02%	22.08%	-	-
Horiz. %	64.94%	67.53%	75.32%	112.99%	101.30%	122.08%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	10/08/07	29/08/06	22/08/05	27/08/04	26/08/03	01/08/02	02/08/01	-
Price	0.52	0.47	0.57	0.77	1.01	1.05	0.94	-
P/RPS	0.31	0.34	0.59	1.01	1.43	1.38	1.19	-20.07%
YoY %	-8.82%	-42.37%	-41.58%	-29.37%	3.62%	15.97%	-	-
Horiz. %	26.05%	28.57%	49.58%	84.87%	120.17%	115.97%	100.00%	-
P/EPS	33.15	14.66	33.56	26.74	41.91	18.42	13.22	16.54%
YoY %	126.13%	-56.32%	25.50%	-36.20%	127.52%	39.33%	-	-
Horiz. %	250.76%	110.89%	253.86%	202.27%	317.02%	139.33%	100.00%	-
EY	3.02	6.82	2.98	3.74	2.39	5.43	7.56	-14.17%
YoY %	-55.72%	128.86%	-20.32%	56.49%	-55.99%	-28.17%	-	-
Horiz. %	39.95%	90.21%	39.42%	49.47%	31.61%	71.83%	100.00%	-
DY	1.99	2.13	1.76	3.90	3.96	4.76	0.00	-
YoY %	-6.57%	21.02%	-54.87%	-1.52%	-16.81%	0.00%	-	-
Horiz. %	41.81%	44.75%	36.97%	81.93%	83.19%	100.00%	-	-
P/NAPS	0.46	0.42	0.55	0.74	0.89	0.96	0.87	-10.07%
YoY %	9.52%	-23.64%	-25.68%	-16.85%	-7.29%	10.34%	-	-
Horiz. %	52.87%	48.28%	63.22%	85.06%	102.30%	110.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos