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

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	101,640	115,541	94,538	73,043	51,506	48,900	49,258	12.81%
YoY %	-12.03%	22.22%	29.43%	41.81%	5.33%	-0.73%	-	-
Horiz. %	206.34%	234.56%	191.92%	148.29%	104.56%	99.27%	100.00%	-
PBT	2,033	1,246	2,058	2,872	2,015	2,294	3,868	-10.15%
YoY %	63.16%	-39.46%	-28.34%	42.53%	-12.16%	-40.69%	-	-
Horiz. %	52.56%	32.21%	53.21%	74.25%	52.09%	59.31%	100.00%	-
Tax	-571	-167	-908	-950	-653	-976	-317	10.29%
YoY %	-241.92%	81.61%	4.42%	-45.48%	33.09%	-207.89%	-	-
Horiz. %	180.13%	52.68%	286.44%	299.68%	205.99%	307.89%	100.00%	-
NP	1,462	1,079	1,150	1,922	1,362	1,318	3,551	-13.73%
YoY %	35.50%	-6.17%	-40.17%	41.12%	3.34%	-62.88%	-	-
Horiz. %	41.17%	30.39%	32.39%	54.13%	38.36%	37.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,462	1,079	1,150	1,922	1,362	1,318	3,551	-13.73%
YoY %	35.50%	-6.17%	-40.17%	41.12%	3.34%	-62.88%	-	-
Horiz. %	41.17%	30.39%	32.39%	54.13%	38.36%	37.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	13.40%	44.12%	33.08%	32.41%	42.55%	8.20%	-
YoY %	109.63%	-69.63%	33.37%	2.07%	-23.83%	418.90%	-	-
Horiz. %	342.56%	163.41%	538.05%	403.41%	395.24%	518.90%	100.00%	-
Total Cost	100,178	114,462	93,388	71,121	50,144	47,582	45,707	13.95%
YoY %	-12.48%	22.57%	31.31%	41.83%	5.38%	4.10%	-	-
Horiz. %	219.17%	250.43%	204.32%	155.60%	109.71%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,073	71,907	71,500	69,954	63,625	74,243	74,733	-0.60%
YoY %	0.23%	0.57%	2.21%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	653	660	667	675	1,998	2,666	3,364	-23.88%
YoY %	-1.06%	-1.05%	-1.19%	-66.22%	-25.06%	-20.75%	-	-
Horiz. %	19.41%	19.62%	19.83%	20.07%	59.39%	79.25%	100.00%	-
Div Payout %	44.69%	61.23%	58.04%	35.12%	146.70%	202.33%	94.73%	-
YoY %	-27.01%	5.50%	65.26%	-76.06%	-27.49%	113.59%	-	-
Horiz. %	47.18%	64.64%	61.27%	37.07%	154.86%	213.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	72,073	71,907	71,500	69,954	63,625	74,243	74,733	-0.60%
YoY %	0.23%	0.57%	2.21%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-
NOSH	63,333	64,705	65,172	66,916	62,500	66,777	67,164	-0.97%
YoY %	-2.12%	-0.72%	-2.61%	7.07%	-6.40%	-0.58%	-	-
Horiz. %	94.30%	96.34%	97.03%	99.63%	93.06%	99.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	1.44%	0.93%	1.22%	2.63%	2.64%	2.70%	7.21%	-
YoY %	54.84%	-23.77%	-53.61%	-0.38%	-2.22%	-62.55%	-	-
Horiz. %	19.97%	12.90%	16.92%	36.48%	36.62%	37.45%	100.00%	-
ROE	2.03%	1.50%	1.61%	2.75%	2.14%	1.78%	4.75%	-
YoY %	35.33%	-6.83%	-41.45%	28.50%	20.22%	-62.53%	-	-
Horiz. %	42.74%	31.58%	33.89%	57.89%	45.05%	37.47%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	160.48	178.56	145.06	109.16	82.41	73.23	73.34	13.92%
YoY %	-10.13%	23.09%	32.89%	32.46%	12.54%	-0.15%	-	-
Horiz. %	218.82%	243.47%	197.79%	148.84%	112.37%	99.85%	100.00%	-
EPS	2.31	1.67	1.76	2.87	2.18	1.97	5.29	-12.88%
YoY %	38.32%	-5.11%	-38.68%	31.65%	10.66%	-62.76%	-	-
Horiz. %	43.67%	31.57%	33.27%	54.25%	41.21%	37.24%	100.00%	-
DPS	1.03	1.02	1.02	1.00	3.20	4.00	5.00	-23.13%
YoY %	0.98%	0.00%	2.00%	-68.75%	-20.00%	-20.00%	-	-
Horiz. %	20.60%	20.40%	20.40%	20.00%	64.00%	80.00%	100.00%	-
NAPS	1.138	1.1113	1.0971	1.0454	1.018	1.1118	1.1127	0.37%
YoY %	2.40%	1.29%	4.95%	2.69%	-8.44%	-0.08%	-	-
Horiz. %	102.27%	99.87%	98.60%	93.95%	91.49%	99.92%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 66,916
RPS	121.25	137.83	112.77	87.13	61.44	58.33	58.76	12.81%
YoY %	-12.03%	22.22%	29.43%	41.81%	5.33%	-0.73%	-	-
Horiz. %	206.35%	234.56%	191.92%	148.28%	104.56%	99.27%	100.00%	-
EPS	1.74	1.29	1.37	2.29	1.62	1.57	4.24	-13.78%
YoY %	34.88%	-5.84%	-40.17%	41.36%	3.18%	-62.97%	-	-
Horiz. %	41.04%	30.42%	32.31%	54.01%	38.21%	37.03%	100.00%	-
DPS	0.78	0.79	0.80	0.81	2.38	3.18	4.01	-23.86%
YoY %	-1.27%	-1.25%	-1.23%	-65.97%	-25.16%	-20.70%	-	-
Horiz. %	19.45%	19.70%	19.95%	20.20%	59.35%	79.30%	100.00%	-
NAPS	0.8598	0.8578	0.8529	0.8345	0.759	0.8856	0.8915	-0.60%
YoY %	0.23%	0.57%	2.20%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	23.08%	-21.21%	-38.89%	-41.94%	-20.51%	4.46%	-	-
Horiz. %	28.57%	23.21%	29.46%	48.21%	83.04%	104.46%	100.00%	-
P/EPS	22.53	28.19	27.20	20.54	35.33	43.57	15.51	6.41%
YoY %	-20.08%	3.64%	32.42%	-41.86%	-18.91%	180.92%	-	-
Horiz. %	145.26%	181.75%	175.37%	132.43%	227.79%	280.92%	100.00%	-
EY	4.44	3.55	3.68	4.87	2.83	2.30	6.45	-6.02%
YoY %	25.07%	-3.53%	-24.44%	72.08%	23.04%	-64.34%	-	-
Horiz. %	68.84%	55.04%	57.05%	75.50%	43.88%	35.66%	100.00%	-
DY	1.98	2.17	2.13	1.69	4.15	4.65	6.10	-17.08%
YoY %	-8.76%	1.88%	26.04%	-59.28%	-10.75%	-23.77%	-	-
Horiz. %	32.46%	35.57%	34.92%	27.70%	68.03%	76.23%	100.00%	-
P/NAPS	0.46	0.42	0.44	0.56	0.76	0.77	0.74	-7.61%
YoY %	9.52%	-4.55%	-21.43%	-26.32%	-1.30%	4.05%	-	-
Horiz. %	62.16%	56.76%	59.46%	75.68%	102.70%	104.05%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	15.38%	-18.75%	-45.76%	-29.76%	-33.86%	16.51%	-	-
Horiz. %	27.52%	23.85%	29.36%	54.13%	77.06%	116.51%	100.00%	-
P/EPS	20.79	27.59	26.64	22.28	31.66	47.12	15.13	5.43%
YoY %	-24.65%	3.57%	19.57%	-29.63%	-32.81%	211.43%	-	-
Horiz. %	137.41%	182.35%	176.07%	147.26%	209.25%	311.43%	100.00%	-
EY	4.81	3.63	3.75	4.49	3.16	2.12	6.61	-5.15%
YoY %	32.51%	-3.20%	-16.48%	42.09%	49.06%	-67.93%	-	-
Horiz. %	72.77%	54.92%	56.73%	67.93%	47.81%	32.07%	100.00%	-
DY	2.15	2.22	2.18	1.56	4.63	4.30	6.25	-16.27%
YoY %	-3.15%	1.83%	39.74%	-66.31%	7.67%	-31.20%	-	-
Horiz. %	34.40%	35.52%	34.88%	24.96%	74.08%	68.80%	100.00%	-
P/NAPS	0.42	0.41	0.43	0.61	0.68	0.84	0.72	-8.58%
YoY %	2.44%	-4.65%	-29.51%	-10.29%	-19.05%	16.67%	-	-
Horiz. %	58.33%	56.94%	59.72%	84.72%	94.44%	116.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos