[PARAGON] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -29.72%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 115,541 94,538 73,043 51,506 48,900 49,258 56,544 12.64%
PBT 1,246 2,058 2,872 2,015 2,294 3,868 4,847 -20.25%
Tax -167 -908 -950 -653 -976 -317 -109 7.36%
NP 1,079 1,150 1,922 1,362 1,318 3,551 4,738 -21.84%
-
NP to SH 1,079 1,150 1,922 1,362 1,318 3,551 4,738 -21.84%
-
Tax Rate 13.40% 44.12% 33.08% 32.41% 42.55% 8.20% 2.25% -
Total Cost 114,462 93,388 71,121 50,144 47,582 45,707 51,806 14.11%
-
Net Worth 71,907 71,500 69,954 63,625 74,243 74,733 73,685 -0.40%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 660 667 675 1,998 2,666 3,364 - -
Div Payout % 61.23% 58.04% 35.12% 146.70% 202.33% 94.73% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 71,907 71,500 69,954 63,625 74,243 74,733 73,685 -0.40%
NOSH 64,705 65,172 66,916 62,500 66,777 67,164 67,231 -0.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.93% 1.22% 2.63% 2.64% 2.70% 7.21% 8.38% -
ROE 1.50% 1.61% 2.75% 2.14% 1.78% 4.75% 6.43% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 178.56 145.06 109.16 82.41 73.23 73.34 84.10 13.36%
EPS 1.67 1.76 2.87 2.18 1.97 5.29 7.05 -21.33%
DPS 1.02 1.02 1.00 3.20 4.00 5.00 0.00 -
NAPS 1.1113 1.0971 1.0454 1.018 1.1118 1.1127 1.096 0.23%
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 138.65 113.45 87.65 61.81 58.68 59.11 67.85 12.64%
EPS 1.29 1.38 2.31 1.63 1.58 4.26 5.69 -21.90%
DPS 0.79 0.80 0.81 2.40 3.20 4.04 0.00 -
NAPS 0.8629 0.858 0.8395 0.7635 0.8909 0.8968 0.8842 -0.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.47 0.48 0.59 0.77 0.86 0.82 0.96 -
P/RPS 0.26 0.33 0.54 0.93 1.17 1.12 1.14 -21.82%
P/EPS 28.19 27.20 20.54 35.33 43.57 15.51 13.62 12.88%
EY 3.55 3.68 4.87 2.83 2.30 6.45 7.34 -11.39%
DY 2.17 2.13 1.69 4.15 4.65 6.10 0.00 -
P/NAPS 0.42 0.44 0.56 0.76 0.77 0.74 0.88 -11.59%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 06/11/01 -
Price 0.46 0.47 0.64 0.69 0.93 0.80 1.03 -
P/RPS 0.26 0.32 0.59 0.84 1.27 1.09 1.22 -22.70%
P/EPS 27.59 26.64 22.28 31.66 47.12 15.13 14.62 11.15%
EY 3.63 3.75 4.49 3.16 2.12 6.61 6.84 -10.01%
DY 2.22 2.18 1.56 4.63 4.30 6.25 0.00 -
P/NAPS 0.41 0.43 0.61 0.68 0.84 0.72 0.94 -12.90%

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