[PARAGON] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.34%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 116,740 107,652 91,994 65,079 51,447 47,464 51,387 14.64%
PBT 2,194 831 3,254 1,855 2,597 2,686 4,118 -9.95%
Tax -937 169 -1,112 -711 -659 -1,069 -277 22.49%
NP 1,257 1,000 2,142 1,144 1,938 1,617 3,841 -16.97%
-
NP to SH 1,257 1,000 2,142 1,144 1,938 1,617 3,841 -16.97%
-
Tax Rate 42.71% -20.34% 34.17% 38.33% 25.38% 39.80% 6.73% -
Total Cost 115,483 106,652 89,852 63,935 49,509 45,847 47,546 15.92%
-
Net Worth 71,368 71,297 73,927 69,912 69,939 75,943 74,074 -0.61%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 653 660 667 675 1,998 2,666 3,364 -23.88%
Div Payout % 51.98% 66.06% 31.16% 59.00% 103.10% 164.91% 87.58% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 71,368 71,297 73,927 69,912 69,939 75,943 74,074 -0.61%
NOSH 62,500 63,750 66,818 67,352 67,301 67,105 67,383 -1.24%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.08% 0.93% 2.33% 1.76% 3.77% 3.41% 7.47% -
ROE 1.76% 1.40% 2.90% 1.64% 2.77% 2.13% 5.19% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 186.78 168.87 137.68 96.62 76.44 70.73 76.26 16.08%
EPS 2.01 1.57 3.21 1.70 2.88 2.41 5.70 -15.93%
DPS 1.05 1.04 1.00 1.00 3.00 4.00 5.00 -22.88%
NAPS 1.1419 1.1184 1.1064 1.038 1.0392 1.1317 1.0993 0.63%
Adjusted Per Share Value based on latest NOSH - 67,352
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 139.26 128.42 109.74 77.63 61.37 56.62 61.30 14.64%
EPS 1.50 1.19 2.56 1.36 2.31 1.93 4.58 -16.96%
DPS 0.78 0.79 0.80 0.81 2.38 3.18 4.01 -23.86%
NAPS 0.8514 0.8505 0.8819 0.834 0.8343 0.9059 0.8836 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.49 0.56 0.58 0.60 0.90 0.88 1.03 -
P/RPS 0.26 0.33 0.42 0.62 1.18 1.24 1.35 -23.98%
P/EPS 24.36 35.70 18.09 35.32 31.25 36.52 18.07 5.09%
EY 4.10 2.80 5.53 2.83 3.20 2.74 5.53 -4.86%
DY 2.13 1.85 1.72 1.67 3.33 4.55 4.85 -12.80%
P/NAPS 0.43 0.50 0.52 0.58 0.87 0.78 0.94 -12.21%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 10/08/07 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 -
Price 0.49 0.52 0.47 0.57 0.77 1.01 1.05 -
P/RPS 0.26 0.31 0.34 0.59 1.01 1.43 1.38 -24.26%
P/EPS 24.36 33.15 14.66 33.56 26.74 41.91 18.42 4.76%
EY 4.10 3.02 6.82 2.98 3.74 2.39 5.43 -4.57%
DY 2.13 1.99 2.13 1.76 3.90 3.96 4.76 -12.53%
P/NAPS 0.43 0.46 0.42 0.55 0.74 0.89 0.96 -12.51%

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