[PARAGON] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	50,692	71,400	138,232	92,198	89,306	59,463	49,245	0.48%
YoY %	-29.00%	-48.35%	49.93%	3.24%	50.19%	20.75%	-	-
Horiz. %	102.94%	144.99%	280.70%	187.22%	181.35%	120.75%	100.00%	-
PBT	-17,702	703	1,804	1,136	4,246	1,688	2,533	-
YoY %	-2,618.07%	-61.03%	58.80%	-73.25%	151.54%	-33.36%	-	-
Horiz. %	-698.86%	27.75%	71.22%	44.85%	167.63%	66.64%	100.00%	-
Tax	77	-669	-571	-334	-1,270	-383	-678	-
YoY %	111.51%	-17.16%	-70.96%	73.70%	-231.59%	43.51%	-	-
Horiz. %	-11.36%	98.67%	84.22%	49.26%	187.32%	56.49%	100.00%	-
NP	-17,625	34	1,233	802	2,976	1,305	1,855	-
YoY %	-51,938.24%	-97.24%	53.74%	-73.05%	128.05%	-29.65%	-	-
Horiz. %	-950.13%	1.83%	66.47%	43.23%	160.43%	70.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,625	34	1,233	802	2,976	1,305	1,855	-
YoY %	-51,938.24%	-97.24%	53.74%	-73.05%	128.05%	-29.65%	-	-
Horiz. %	-950.13%	1.83%	66.47%	43.23%	160.43%	70.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	95.16%	31.65%	29.40%	29.91%	22.69%	26.77%	-
YoY %	-	200.66%	7.65%	-1.71%	31.82%	-15.24%	-	-
Horiz. %	-	355.47%	118.23%	109.82%	111.73%	84.76%	100.00%	-
Total Cost	68,317	71,366	136,999	91,396	86,330	58,158	47,390	6.28%
YoY %	-4.27%	-47.91%	49.90%	5.87%	48.44%	22.72%	-	-
Horiz. %	144.16%	150.59%	289.09%	192.86%	182.17%	122.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,847	77,674	73,439	74,871	73,443	69,207	69,630	-3.89%
YoY %	-29.39%	5.77%	-1.91%	1.94%	6.12%	-0.61%	-	-
Horiz. %	78.77%	111.55%	105.47%	107.53%	105.48%	99.39%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	655	653	660	667	675	1,998	-
YoY %	-	0.31%	-1.06%	-1.05%	-1.19%	-66.22%	-	-
Horiz. %	-	32.78%	32.68%	33.03%	33.38%	33.78%	100.00%	-
Div Payout %	-	1,928.10%	52.99%	82.37%	22.43%	51.72%	107.71%	-
YoY %	-	3,538.61%	-35.67%	267.23%	-56.63%	-51.98%	-	-
Horiz. %	-	1,790.08%	49.20%	76.47%	20.82%	48.02%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	54,847	77,674	73,439	74,871	73,443	69,207	69,630	-3.89%
YoY %	-29.39%	5.77%	-1.91%	1.94%	6.12%	-0.61%	-	-
Horiz. %	78.77%	111.55%	105.47%	107.53%	105.48%	99.39%	100.00%	-
NOSH	63,999	68,333	64,545	67,058	66,296	67,499	67,826	-0.96%
YoY %	-6.34%	5.87%	-3.75%	1.15%	-1.78%	-0.48%	-	-
Horiz. %	94.36%	100.75%	95.16%	98.87%	97.74%	99.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-34.77%	0.05%	0.89%	0.87%	3.33%	2.19%	3.77%	-
YoY %	-69,640.00%	-94.38%	2.30%	-73.87%	52.05%	-41.91%	-	-
Horiz. %	-922.28%	1.33%	23.61%	23.08%	88.33%	58.09%	100.00%	-
ROE	-32.13%	0.04%	1.68%	1.07%	4.05%	1.89%	2.66%	-
YoY %	-80,425.00%	-97.62%	57.01%	-73.58%	114.29%	-28.95%	-	-
Horiz. %	-1,207.89%	1.50%	63.16%	40.23%	152.26%	71.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	79.21	104.49	214.16	137.49	134.71	88.09	72.60	1.46%
YoY %	-24.19%	-51.21%	55.76%	2.06%	52.92%	21.34%	-	-
Horiz. %	109.10%	143.93%	294.99%	189.38%	185.55%	121.34%	100.00%	-
EPS	-27.54	0.05	1.91	1.20	4.49	1.93	2.73	-
YoY %	-55,180.00%	-97.38%	59.17%	-73.27%	132.64%	-29.30%	-	-
Horiz. %	-1,008.79%	1.83%	69.96%	43.96%	164.47%	70.70%	100.00%	-
DPS	0.00	0.96	1.00	0.99	1.00	1.00	3.00	-
YoY %	0.00%	-4.00%	1.01%	-1.00%	0.00%	-66.67%	-	-
Horiz. %	0.00%	32.00%	33.33%	33.00%	33.33%	33.33%	100.00%	-
NAPS	0.857	1.1367	1.1378	1.1165	1.1078	1.0253	1.0266	-2.96%
YoY %	-24.61%	-0.10%	1.91%	0.79%	8.05%	-0.13%	-	-
Horiz. %	83.48%	110.72%	110.83%	108.76%	107.91%	99.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 67,058
RPS	60.47	85.17	164.90	109.98	106.53	70.93	58.74	0.48%
YoY %	-29.00%	-48.35%	49.94%	3.24%	50.19%	20.75%	-	-
Horiz. %	102.95%	144.99%	280.73%	187.23%	181.36%	120.75%	100.00%	-
EPS	-21.02	0.04	1.47	0.96	3.55	1.56	2.21	-
YoY %	-52,650.00%	-97.28%	53.12%	-72.96%	127.56%	-29.41%	-	-
Horiz. %	-951.13%	1.81%	66.52%	43.44%	160.63%	70.59%	100.00%	-
DPS	0.00	0.78	0.78	0.79	0.80	0.81	2.38	-
YoY %	0.00%	0.00%	-1.27%	-1.25%	-1.23%	-65.97%	-	-
Horiz. %	0.00%	32.77%	32.77%	33.19%	33.61%	34.03%	100.00%	-
NAPS	0.6543	0.9266	0.8761	0.8931	0.8761	0.8256	0.8306	-3.89%
YoY %	-29.39%	5.76%	-1.90%	1.94%	6.12%	-0.60%	-	-
Horiz. %	78.77%	111.56%	105.48%	107.52%	105.48%	99.40%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.31	0.44	0.48	0.50	0.60	0.70	0.90	-
P/RPS	0.39	0.42	0.22	0.36	0.45	0.79	1.24	-17.52%
YoY %	-7.14%	90.91%	-38.89%	-20.00%	-43.04%	-36.29%	-	-
Horiz. %	31.45%	33.87%	17.74%	29.03%	36.29%	63.71%	100.00%	-
P/EPS	-1.13	884.31	25.13	41.81	13.37	36.21	32.91	-
YoY %	-100.13%	3,418.94%	-39.89%	212.72%	-63.08%	10.03%	-	-
Horiz. %	-3.43%	2,687.06%	76.36%	127.04%	40.63%	110.03%	100.00%	-
EY	-88.84	0.11	3.98	2.39	7.48	2.76	3.04	-
YoY %	-80,863.64%	-97.24%	66.53%	-68.05%	171.01%	-9.21%	-	-
Horiz. %	-2,922.37%	3.62%	130.92%	78.62%	246.05%	90.79%	100.00%	-
DY	0.00	2.18	2.08	1.97	1.67	1.43	3.33	-
YoY %	0.00%	4.81%	5.58%	17.96%	16.78%	-57.06%	-	-
Horiz. %	0.00%	65.47%	62.46%	59.16%	50.15%	42.94%	100.00%	-
P/NAPS	0.36	0.39	0.42	0.45	0.54	0.68	0.88	-13.83%
YoY %	-7.69%	-7.14%	-6.67%	-16.67%	-20.59%	-22.73%	-	-
Horiz. %	40.91%	44.32%	47.73%	51.14%	61.36%	77.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	27/05/08	30/05/07	23/05/06	17/05/05	25/05/04	-
Price	0.26	0.33	0.50	0.48	0.56	0.62	0.81	-
P/RPS	0.33	0.32	0.23	0.35	0.42	0.70	1.12	-18.41%
YoY %	3.12%	39.13%	-34.29%	-16.67%	-40.00%	-37.50%	-	-
Horiz. %	29.46%	28.57%	20.54%	31.25%	37.50%	62.50%	100.00%	-
P/EPS	-0.94	663.24	26.17	40.13	12.48	32.07	29.62	-
YoY %	-100.14%	2,434.35%	-34.79%	221.55%	-61.09%	8.27%	-	-
Horiz. %	-3.17%	2,239.16%	88.35%	135.48%	42.13%	108.27%	100.00%	-
EY	-105.92	0.15	3.82	2.49	8.02	3.12	3.38	-
YoY %	-70,713.33%	-96.07%	53.41%	-68.95%	157.05%	-7.69%	-	-
Horiz. %	-3,133.73%	4.44%	113.02%	73.67%	237.28%	92.31%	100.00%	-
DY	0.00	2.91	2.00	2.05	1.79	1.61	3.70	-
YoY %	0.00%	45.50%	-2.44%	14.53%	11.18%	-56.49%	-	-
Horiz. %	0.00%	78.65%	54.05%	55.41%	48.38%	43.51%	100.00%	-
P/NAPS	0.30	0.29	0.44	0.43	0.51	0.60	0.79	-14.89%
YoY %	3.45%	-34.09%	2.33%	-15.69%	-15.00%	-24.05%	-	-
Horiz. %	37.97%	36.71%	55.70%	54.43%	64.56%	75.95%	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