[PARAGON] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.01%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 101,640 115,541 94,538 73,043 51,506 48,900 49,258 12.81%
PBT 2,033 1,246 2,058 2,872 2,015 2,294 3,868 -10.15%
Tax -571 -167 -908 -950 -653 -976 -317 10.29%
NP 1,462 1,079 1,150 1,922 1,362 1,318 3,551 -13.73%
-
NP to SH 1,462 1,079 1,150 1,922 1,362 1,318 3,551 -13.73%
-
Tax Rate 28.09% 13.40% 44.12% 33.08% 32.41% 42.55% 8.20% -
Total Cost 100,178 114,462 93,388 71,121 50,144 47,582 45,707 13.95%
-
Net Worth 72,073 71,907 71,500 69,954 63,625 74,243 74,733 -0.60%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 653 660 667 675 1,998 2,666 3,364 -23.88%
Div Payout % 44.69% 61.23% 58.04% 35.12% 146.70% 202.33% 94.73% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 72,073 71,907 71,500 69,954 63,625 74,243 74,733 -0.60%
NOSH 63,333 64,705 65,172 66,916 62,500 66,777 67,164 -0.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.44% 0.93% 1.22% 2.63% 2.64% 2.70% 7.21% -
ROE 2.03% 1.50% 1.61% 2.75% 2.14% 1.78% 4.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 160.48 178.56 145.06 109.16 82.41 73.23 73.34 13.92%
EPS 2.31 1.67 1.76 2.87 2.18 1.97 5.29 -12.88%
DPS 1.03 1.02 1.02 1.00 3.20 4.00 5.00 -23.13%
NAPS 1.138 1.1113 1.0971 1.0454 1.018 1.1118 1.1127 0.37%
Adjusted Per Share Value based on latest NOSH - 66,916
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 121.97 138.65 113.45 87.65 61.81 58.68 59.11 12.81%
EPS 1.75 1.29 1.38 2.31 1.63 1.58 4.26 -13.76%
DPS 0.78 0.79 0.80 0.81 2.40 3.20 4.04 -23.95%
NAPS 0.8649 0.8629 0.858 0.8395 0.7635 0.8909 0.8968 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 0.47 0.48 0.59 0.77 0.86 0.82 -
P/RPS 0.32 0.26 0.33 0.54 0.93 1.17 1.12 -18.82%
P/EPS 22.53 28.19 27.20 20.54 35.33 43.57 15.51 6.41%
EY 4.44 3.55 3.68 4.87 2.83 2.30 6.45 -6.02%
DY 1.98 2.17 2.13 1.69 4.15 4.65 6.10 -17.08%
P/NAPS 0.46 0.42 0.44 0.56 0.76 0.77 0.74 -7.61%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 20/11/07 29/11/06 15/11/05 10/11/04 21/11/03 12/11/02 -
Price 0.48 0.46 0.47 0.64 0.69 0.93 0.80 -
P/RPS 0.30 0.26 0.32 0.59 0.84 1.27 1.09 -19.33%
P/EPS 20.79 27.59 26.64 22.28 31.66 47.12 15.13 5.43%
EY 4.81 3.63 3.75 4.49 3.16 2.12 6.61 -5.15%
DY 2.15 2.22 2.18 1.56 4.63 4.30 6.25 -16.27%
P/NAPS 0.42 0.41 0.43 0.61 0.68 0.84 0.72 -8.58%

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