[PARAGON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.25%
YoY- -49.7%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,306 59,463 49,245 49,024 52,156 48,564 28,356 21.06%
PBT 4,246 1,688 2,533 3,075 4,282 4,135 -2,026 -
Tax -1,270 -383 -678 -1,064 -284 -96 2,026 -
NP 2,976 1,305 1,855 2,011 3,998 4,039 0 -
-
NP to SH 2,976 1,305 1,855 2,011 3,998 4,039 -1,899 -
-
Tax Rate 29.91% 22.69% 26.77% 34.60% 6.63% 2.32% - -
Total Cost 86,330 58,158 47,390 47,013 48,158 44,525 28,356 20.37%
-
Net Worth 73,443 69,207 69,630 74,984 75,039 71,916 14,022 31.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 667 675 1,998 2,666 3,364 - - -
Div Payout % 22.43% 51.72% 107.71% 132.60% 84.14% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 73,443 69,207 69,630 74,984 75,039 71,916 14,022 31.76%
NOSH 66,296 67,499 67,826 66,938 67,113 67,961 13,999 29.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.33% 2.19% 3.77% 4.10% 7.67% 8.32% 0.00% -
ROE 4.05% 1.89% 2.66% 2.68% 5.33% 5.62% -13.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 134.71 88.09 72.60 73.24 77.71 71.46 202.54 -6.56%
EPS 4.49 1.93 2.73 3.00 5.96 5.94 -13.56 -
DPS 1.00 1.00 3.00 4.00 5.00 0.00 0.00 -
NAPS 1.1078 1.0253 1.0266 1.1202 1.1181 1.0582 1.0016 1.69%
Adjusted Per Share Value based on latest NOSH - 66,938
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 106.53 70.93 58.74 58.48 62.22 57.93 33.83 21.05%
EPS 3.55 1.56 2.21 2.40 4.77 4.82 -2.27 -
DPS 0.80 0.81 2.38 3.18 4.01 0.00 0.00 -
NAPS 0.8761 0.8256 0.8306 0.8945 0.8951 0.8579 0.1673 31.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.60 0.70 0.90 0.77 1.09 1.04 2.55 -
P/RPS 0.45 0.79 1.24 1.05 1.40 1.46 1.26 -15.76%
P/EPS 13.37 36.21 32.91 25.63 18.30 17.50 -18.80 -
EY 7.48 2.76 3.04 3.90 5.47 5.71 -5.32 -
DY 1.67 1.43 3.33 5.19 4.59 0.00 0.00 -
P/NAPS 0.54 0.68 0.88 0.69 0.97 0.98 2.55 -22.78%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 15/05/01 - -
Price 0.56 0.62 0.81 0.76 1.20 0.86 0.00 -
P/RPS 0.42 0.70 1.12 1.04 1.54 1.20 0.00 -
P/EPS 12.48 32.07 29.62 25.30 20.14 14.47 0.00 -
EY 8.02 3.12 3.38 3.95 4.96 6.91 0.00 -
DY 1.79 1.61 3.70 5.26 4.17 0.00 0.00 -
P/NAPS 0.51 0.60 0.79 0.68 1.07 0.81 0.00 -

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
Post a Comment