[PARAGON] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.88%
YoY- -1260.65%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 49,677 47,295 59,714 53,549 65,169 116,740 107,652 -12.08%
PBT -1,372 1,168 2,642 -17,194 -608 2,194 831 -
Tax 135 -1,632 1,689 77 -650 -937 169 -3.67%
NP -1,237 -464 4,331 -17,117 -1,258 1,257 1,000 -
-
NP to SH -1,221 -462 4,331 -17,117 -1,258 1,257 1,000 -
-
Tax Rate - 139.73% -63.93% - - 42.71% -20.34% -
Total Cost 50,914 47,759 55,383 70,666 66,427 115,483 106,652 -11.58%
-
Net Worth 57,050 58,883 58,959 54,534 72,379 71,368 71,297 -3.64%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 655 653 660 -
Div Payout % - - - - 0.00% 51.98% 66.06% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 57,050 58,883 58,959 54,534 72,379 71,368 71,297 -3.64%
NOSH 64,318 64,999 64,578 64,454 64,734 62,500 63,750 0.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.49% -0.98% 7.25% -31.97% -1.93% 1.08% 0.93% -
ROE -2.14% -0.78% 7.35% -31.39% -1.74% 1.76% 1.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 77.24 72.76 92.47 83.08 100.67 186.78 168.87 -12.21%
EPS -1.90 -0.71 6.71 -26.56 -1.94 2.01 1.57 -
DPS 0.00 0.00 0.00 0.00 1.01 1.05 1.04 -
NAPS 0.887 0.9059 0.913 0.8461 1.1181 1.1419 1.1184 -3.78%
Adjusted Per Share Value based on latest NOSH - 64,454
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.61 56.75 71.66 64.26 78.20 140.09 129.18 -12.08%
EPS -1.47 -0.55 5.20 -20.54 -1.51 1.51 1.20 -
DPS 0.00 0.00 0.00 0.00 0.79 0.78 0.79 -
NAPS 0.6846 0.7066 0.7075 0.6544 0.8685 0.8564 0.8556 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.185 0.20 0.23 0.21 0.42 0.49 0.56 -
P/RPS 0.24 0.27 0.25 0.25 0.42 0.26 0.33 -5.16%
P/EPS -9.75 -28.14 3.43 -0.79 -21.61 24.36 35.70 -
EY -10.26 -3.55 29.16 -126.46 -4.63 4.10 2.80 -
DY 0.00 0.00 0.00 0.00 2.41 2.13 1.85 -
P/NAPS 0.21 0.22 0.25 0.25 0.38 0.43 0.50 -13.45%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 - 26/08/11 24/08/10 28/08/09 29/08/08 10/08/07 -
Price 0.20 0.00 0.20 0.19 0.45 0.49 0.52 -
P/RPS 0.26 0.00 0.22 0.23 0.45 0.26 0.31 -2.88%
P/EPS -10.54 0.00 2.98 -0.72 -23.16 24.36 33.15 -
EY -9.49 0.00 33.53 -139.77 -4.32 4.10 3.02 -
DY 0.00 0.00 0.00 0.00 2.25 2.13 1.99 -
P/NAPS 0.23 0.00 0.22 0.22 0.40 0.43 0.46 -10.90%

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