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

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 4.47%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 107,652 91,994 65,079 51,447 47,464 51,387 53,514 12.34%
PBT 831 3,254 1,855 2,597 2,686 4,118 4,867 -25.50%
Tax 169 -1,112 -711 -659 -1,069 -277 -70 -
NP 1,000 2,142 1,144 1,938 1,617 3,841 4,797 -22.98%
-
NP to SH 1,000 2,142 1,144 1,938 1,617 3,841 4,797 -22.98%
-
Tax Rate -20.34% 34.17% 38.33% 25.38% 39.80% 6.73% 1.44% -
Total Cost 106,652 89,852 63,935 49,509 45,847 47,546 48,717 13.94%
-
Net Worth 71,297 73,927 69,912 69,939 75,943 74,074 72,771 -0.34%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 660 667 675 1,998 2,666 3,364 - -
Div Payout % 66.06% 31.16% 59.00% 103.10% 164.91% 87.58% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 71,297 73,927 69,912 69,939 75,943 74,074 72,771 -0.34%
NOSH 63,750 66,818 67,352 67,301 67,105 67,383 67,487 -0.94%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.93% 2.33% 1.76% 3.77% 3.41% 7.47% 8.96% -
ROE 1.40% 2.90% 1.64% 2.77% 2.13% 5.19% 6.59% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 168.87 137.68 96.62 76.44 70.73 76.26 79.30 13.41%
EPS 1.57 3.21 1.70 2.88 2.41 5.70 7.11 -22.24%
DPS 1.04 1.00 1.00 3.00 4.00 5.00 0.00 -
NAPS 1.1184 1.1064 1.038 1.0392 1.1317 1.0993 1.0783 0.61%
Adjusted Per Share Value based on latest NOSH - 67,301
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 129.18 110.39 78.09 61.74 56.96 61.66 64.22 12.34%
EPS 1.20 2.57 1.37 2.33 1.94 4.61 5.76 -22.99%
DPS 0.79 0.80 0.81 2.40 3.20 4.04 0.00 -
NAPS 0.8556 0.8871 0.8389 0.8393 0.9113 0.8889 0.8733 -0.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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%
P/EPS 35.70 18.09 35.32 31.25 36.52 18.07 11.68 20.45%
EY 2.80 5.53 2.83 3.20 2.74 5.53 8.56 -16.98%
DY 1.85 1.72 1.67 3.33 4.55 4.85 0.00 -
P/NAPS 0.50 0.52 0.58 0.87 0.78 0.94 0.77 -6.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
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%
P/EPS 33.15 14.66 33.56 26.74 41.91 18.42 13.22 16.54%
EY 3.02 6.82 2.98 3.74 2.39 5.43 7.56 -14.17%
DY 1.99 2.13 1.76 3.90 3.96 4.76 0.00 -
P/NAPS 0.46 0.42 0.55 0.74 0.89 0.96 0.87 -10.07%

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