[PARAGON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1318.2%
YoY- -1320.31%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,614 55,845 56,278 61,767 101,640 115,541 94,538 -10.79%
PBT 615 2,270 128 -17,204 2,033 1,246 2,058 -18.21%
Tax -1,769 1,689 77 -637 -571 -167 -908 11.74%
NP -1,154 3,959 205 -17,841 1,462 1,079 1,150 -
-
NP to SH -1,152 3,959 205 -17,841 1,462 1,079 1,150 -
-
Tax Rate 287.64% -74.41% -60.16% - 28.09% 13.40% 44.12% -
Total Cost 48,768 51,886 56,073 79,608 100,178 114,462 93,388 -10.25%
-
Net Worth 58,778 59,871 55,528 55,378 72,073 71,907 71,500 -3.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 655 653 660 667 -
Div Payout % - - - 0.00% 44.69% 61.23% 58.04% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,778 59,871 55,528 55,378 72,073 71,907 71,500 -3.20%
NOSH 65,142 65,070 64,651 64,709 63,333 64,705 65,172 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.42% 7.09% 0.36% -28.88% 1.44% 0.93% 1.22% -
ROE -1.96% 6.61% 0.37% -32.22% 2.03% 1.50% 1.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.09 85.82 87.05 95.45 160.48 178.56 145.06 -10.78%
EPS -1.77 6.08 0.32 -27.57 2.31 1.67 1.76 -
DPS 0.00 0.00 0.00 1.01 1.03 1.02 1.02 -
NAPS 0.9023 0.9201 0.8589 0.8558 1.138 1.1113 1.0971 -3.20%
Adjusted Per Share Value based on latest NOSH - 64,709
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.80 66.62 67.13 73.68 121.25 137.83 112.77 -10.79%
EPS -1.37 4.72 0.24 -21.28 1.74 1.29 1.37 -
DPS 0.00 0.00 0.00 0.78 0.78 0.79 0.80 -
NAPS 0.7012 0.7142 0.6624 0.6606 0.8598 0.8578 0.8529 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.23 0.16 0.47 0.52 0.47 0.48 -
P/RPS 0.27 0.27 0.18 0.49 0.32 0.26 0.33 -3.28%
P/EPS -11.31 3.78 50.46 -1.70 22.53 28.19 27.20 -
EY -8.84 26.45 1.98 -58.66 4.44 3.55 3.68 -
DY 0.00 0.00 0.00 2.16 1.98 2.17 2.13 -
P/NAPS 0.22 0.25 0.19 0.55 0.46 0.42 0.44 -10.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date - 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 29/11/06 -
Price 0.00 0.25 0.20 0.45 0.48 0.46 0.47 -
P/RPS 0.00 0.29 0.23 0.47 0.30 0.26 0.32 -
P/EPS 0.00 4.11 63.07 -1.63 20.79 27.59 26.64 -
EY 0.00 24.34 1.59 -61.27 4.81 3.63 3.75 -
DY 0.00 0.00 0.00 2.25 2.15 2.22 2.18 -
P/NAPS 0.00 0.27 0.23 0.53 0.42 0.41 0.43 -

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