[PARAGON] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -46.31%
YoY- -40.17%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 61,767 101,640 115,541 94,538 73,043 51,506 48,900 3.96%
PBT -17,204 2,033 1,246 2,058 2,872 2,015 2,294 -
Tax -637 -571 -167 -908 -950 -653 -976 -6.85%
NP -17,841 1,462 1,079 1,150 1,922 1,362 1,318 -
-
NP to SH -17,841 1,462 1,079 1,150 1,922 1,362 1,318 -
-
Tax Rate - 28.09% 13.40% 44.12% 33.08% 32.41% 42.55% -
Total Cost 79,608 100,178 114,462 93,388 71,121 50,144 47,582 8.94%
-
Net Worth 55,378 72,073 71,907 71,500 69,954 63,625 74,243 -4.76%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 655 653 660 667 675 1,998 2,666 -20.84%
Div Payout % 0.00% 44.69% 61.23% 58.04% 35.12% 146.70% 202.33% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 55,378 72,073 71,907 71,500 69,954 63,625 74,243 -4.76%
NOSH 64,709 63,333 64,705 65,172 66,916 62,500 66,777 -0.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -28.88% 1.44% 0.93% 1.22% 2.63% 2.64% 2.70% -
ROE -32.22% 2.03% 1.50% 1.61% 2.75% 2.14% 1.78% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 95.45 160.48 178.56 145.06 109.16 82.41 73.23 4.51%
EPS -27.57 2.31 1.67 1.76 2.87 2.18 1.97 -
DPS 1.01 1.03 1.02 1.02 1.00 3.20 4.00 -20.48%
NAPS 0.8558 1.138 1.1113 1.0971 1.0454 1.018 1.1118 -4.26%
Adjusted Per Share Value based on latest NOSH - 65,172
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.12 121.97 138.65 113.45 87.65 61.81 58.68 3.96%
EPS -21.41 1.75 1.29 1.38 2.31 1.63 1.58 -
DPS 0.79 0.78 0.79 0.80 0.81 2.40 3.20 -20.77%
NAPS 0.6645 0.8649 0.8629 0.858 0.8395 0.7635 0.8909 -4.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.47 0.52 0.47 0.48 0.59 0.77 0.86 -
P/RPS 0.49 0.32 0.26 0.33 0.54 0.93 1.17 -13.49%
P/EPS -1.70 22.53 28.19 27.20 20.54 35.33 43.57 -
EY -58.66 4.44 3.55 3.68 4.87 2.83 2.30 -
DY 2.16 1.98 2.17 2.13 1.69 4.15 4.65 -11.98%
P/NAPS 0.55 0.46 0.42 0.44 0.56 0.76 0.77 -5.44%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 12/11/08 20/11/07 29/11/06 15/11/05 10/11/04 21/11/03 -
Price 0.45 0.48 0.46 0.47 0.64 0.69 0.93 -
P/RPS 0.47 0.30 0.26 0.32 0.59 0.84 1.27 -15.25%
P/EPS -1.63 20.79 27.59 26.64 22.28 31.66 47.12 -
EY -61.27 4.81 3.63 3.75 4.49 3.16 2.12 -
DY 2.25 2.15 2.22 2.18 1.56 4.63 4.30 -10.22%
P/NAPS 0.53 0.42 0.41 0.43 0.61 0.68 0.84 -7.38%

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