[PARAGON] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 221.79%
YoY- -29.35%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 67,540 54,011 52,832 51,756 45,732 49,690 50,410 21.51%
PBT 2,004 1,345 1,366 1,984 632 3,033 2,724 -18.49%
Tax -384 -289 5 24 -8 -678 -28 472.03%
NP 1,620 1,056 1,372 2,008 624 2,355 2,696 -28.76%
-
NP to SH 1,620 1,056 1,372 2,008 624 2,355 2,696 -28.76%
-
Tax Rate 19.16% 21.49% -0.37% -1.21% 1.27% 22.35% 1.03% -
Total Cost 65,920 52,955 51,460 49,748 45,108 47,335 47,714 24.02%
-
Net Worth 69,207 68,498 68,465 69,557 69,630 68,717 74,686 -4.94%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 672 - - - 2,012 - -
Div Payout % - 63.69% - - - 85.47% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,207 68,498 68,465 69,557 69,630 68,717 74,686 -4.94%
NOSH 67,499 67,261 67,254 66,933 67,826 67,094 67,176 0.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.40% 1.96% 2.60% 3.88% 1.36% 4.74% 5.35% -
ROE 2.34% 1.54% 2.00% 2.89% 0.90% 3.43% 3.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.06 80.30 78.55 77.32 67.43 74.06 75.04 21.12%
EPS 2.40 1.57 2.04 3.00 0.92 3.51 4.01 -28.95%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0253 1.0184 1.018 1.0392 1.0266 1.0242 1.1118 -5.25%
Adjusted Per Share Value based on latest NOSH - 67,301
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.57 64.43 63.02 61.74 54.55 59.27 60.13 21.51%
EPS 1.93 1.26 1.64 2.40 0.74 2.81 3.22 -28.88%
DPS 0.00 0.80 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.8256 0.8171 0.8167 0.8297 0.8306 0.8197 0.8909 -4.94%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.70 0.73 0.77 0.90 0.90 0.95 0.86 -
P/RPS 0.70 0.91 0.98 1.16 1.33 1.28 1.15 -28.15%
P/EPS 29.17 46.50 37.75 30.00 97.83 27.07 21.43 22.79%
EY 3.43 2.15 2.65 3.33 1.02 3.69 4.67 -18.57%
DY 0.00 1.37 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 0.68 0.72 0.76 0.87 0.88 0.93 0.77 -7.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 22/02/05 10/11/04 27/08/04 25/05/04 27/02/04 21/11/03 -
Price 0.62 0.72 0.69 0.77 0.81 0.89 0.93 -
P/RPS 0.62 0.90 0.88 1.00 1.20 1.20 1.24 -36.97%
P/EPS 25.83 45.86 33.82 25.67 88.04 25.36 23.17 7.50%
EY 3.87 2.18 2.96 3.90 1.14 3.94 4.32 -7.06%
DY 0.00 1.39 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 0.60 0.71 0.68 0.74 0.79 0.87 0.84 -20.07%

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