[PARAGON] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -18.49%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 94,538 73,043 51,506 48,900 49,258 56,544 35,899 17.50%
PBT 2,058 2,872 2,015 2,294 3,868 4,847 1,457 5.92%
Tax -908 -950 -653 -976 -317 -109 350 -
NP 1,150 1,922 1,362 1,318 3,551 4,738 1,807 -7.25%
-
NP to SH 1,150 1,922 1,362 1,318 3,551 4,738 1,405 -3.28%
-
Tax Rate 44.12% 33.08% 32.41% 42.55% 8.20% 2.25% -24.02% -
Total Cost 93,388 71,121 50,144 47,582 45,707 51,806 34,092 18.27%
-
Net Worth 71,500 69,954 63,625 74,243 74,733 73,685 71,999 -0.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 667 675 1,998 2,666 3,364 - - -
Div Payout % 58.04% 35.12% 146.70% 202.33% 94.73% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 71,500 69,954 63,625 74,243 74,733 73,685 71,999 -0.11%
NOSH 65,172 66,916 62,500 66,777 67,164 67,231 70,168 -1.22%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.22% 2.63% 2.64% 2.70% 7.21% 8.38% 5.03% -
ROE 1.61% 2.75% 2.14% 1.78% 4.75% 6.43% 1.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 145.06 109.16 82.41 73.23 73.34 84.10 51.16 18.96%
EPS 1.76 2.87 2.18 1.97 5.29 7.05 2.00 -2.10%
DPS 1.02 1.00 3.20 4.00 5.00 0.00 0.00 -
NAPS 1.0971 1.0454 1.018 1.1118 1.1127 1.096 1.0261 1.12%
Adjusted Per Share Value based on latest NOSH - 66,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 113.45 87.65 61.81 58.68 59.11 67.85 43.08 17.50%
EPS 1.38 2.31 1.63 1.58 4.26 5.69 1.69 -3.31%
DPS 0.80 0.81 2.40 3.20 4.04 0.00 0.00 -
NAPS 0.858 0.8395 0.7635 0.8909 0.8968 0.8842 0.864 -0.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.59 0.77 0.86 0.82 0.96 1.13 -
P/RPS 0.33 0.54 0.93 1.17 1.12 1.14 2.21 -27.15%
P/EPS 27.20 20.54 35.33 43.57 15.51 13.62 56.43 -11.44%
EY 3.68 4.87 2.83 2.30 6.45 7.34 1.77 12.96%
DY 2.13 1.69 4.15 4.65 6.10 0.00 0.00 -
P/NAPS 0.44 0.56 0.76 0.77 0.74 0.88 1.10 -14.15%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 06/11/01 19/10/00 -
Price 0.47 0.64 0.69 0.93 0.80 1.03 1.12 -
P/RPS 0.32 0.59 0.84 1.27 1.09 1.22 2.19 -27.41%
P/EPS 26.64 22.28 31.66 47.12 15.13 14.62 55.94 -11.62%
EY 3.75 4.49 3.16 2.12 6.61 6.84 1.79 13.11%
DY 2.18 1.56 4.63 4.30 6.25 0.00 0.00 -
P/NAPS 0.43 0.61 0.68 0.84 0.72 0.94 1.09 -14.35%

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