[PARAGON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.71%
YoY- -51938.23%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 49,832 46,867 60,778 50,692 71,400 138,232 92,198 -9.73%
PBT -1,265 242 2,469 -17,702 703 1,804 1,136 -
Tax 135 -1,632 1,689 77 -669 -571 -334 -
NP -1,130 -1,390 4,158 -17,625 34 1,233 802 -
-
NP to SH -1,114 -1,388 4,158 -17,625 34 1,233 802 -
-
Tax Rate - 674.38% -68.41% - 95.16% 31.65% 29.40% -
Total Cost 50,962 48,257 56,620 68,317 71,366 136,999 91,396 -9.26%
-
Net Worth 56,784 0 59,473 54,847 77,674 73,439 74,871 -4.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 655 653 660 -
Div Payout % - - - - 1,928.10% 52.99% 82.37% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 56,784 0 59,473 54,847 77,674 73,439 74,871 -4.49%
NOSH 64,528 64,788 64,553 63,999 68,333 64,545 67,058 -0.63%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.27% -2.97% 6.84% -34.77% 0.05% 0.89% 0.87% -
ROE -1.96% 0.00% 6.99% -32.13% 0.04% 1.68% 1.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.23 72.34 94.15 79.21 104.49 214.16 137.49 -9.15%
EPS -1.73 -2.14 6.44 -27.54 0.05 1.91 1.20 -
DPS 0.00 0.00 0.00 0.00 0.96 1.00 0.99 -
NAPS 0.88 0.00 0.9213 0.857 1.1367 1.1378 1.1165 -3.88%
Adjusted Per Share Value based on latest NOSH - 63,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.80 56.24 72.93 60.83 85.68 165.88 110.64 -9.73%
EPS -1.34 -1.67 4.99 -21.15 0.04 1.48 0.96 -
DPS 0.00 0.00 0.00 0.00 0.79 0.78 0.79 -
NAPS 0.6814 0.00 0.7137 0.6582 0.9321 0.8813 0.8985 -4.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.18 0.25 0.22 0.31 0.44 0.48 0.50 -
P/RPS 0.23 0.35 0.23 0.39 0.42 0.22 0.36 -7.18%
P/EPS -10.43 -11.67 3.42 -1.13 884.31 25.13 41.81 -
EY -9.59 -8.57 29.28 -88.84 0.11 3.98 2.39 -
DY 0.00 0.00 0.00 0.00 2.18 2.08 1.97 -
P/NAPS 0.20 0.00 0.24 0.36 0.39 0.42 0.45 -12.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 - 30/05/11 26/05/10 28/05/09 27/05/08 30/05/07 -
Price 0.24 0.00 0.22 0.26 0.33 0.50 0.48 -
P/RPS 0.31 0.00 0.23 0.33 0.32 0.23 0.35 -2.00%
P/EPS -13.90 0.00 3.42 -0.94 663.24 26.17 40.13 -
EY -7.19 0.00 29.28 -105.92 0.15 3.82 2.49 -
DY 0.00 0.00 0.00 0.00 2.91 2.00 2.05 -
P/NAPS 0.27 0.00 0.24 0.30 0.29 0.44 0.43 -7.45%

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