[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -31.67%
YoY- -49.11%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 73,892 67,540 54,011 52,832 51,756 45,732 49,690 30.31%
PBT 3,004 2,004 1,345 1,366 1,984 632 3,033 -0.63%
Tax -820 -384 -289 5 24 -8 -678 13.52%
NP 2,184 1,620 1,056 1,372 2,008 624 2,355 -4.90%
-
NP to SH 2,184 1,620 1,056 1,372 2,008 624 2,355 -4.90%
-
Tax Rate 27.30% 19.16% 21.49% -0.37% -1.21% 1.27% 22.35% -
Total Cost 71,708 65,920 52,955 51,460 49,748 45,108 47,335 31.93%
-
Net Worth 69,539 69,207 68,498 68,465 69,557 69,630 68,717 0.79%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 672 - - - 2,012 -
Div Payout % - - 63.69% - - - 85.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 69,539 69,207 68,498 68,465 69,557 69,630 68,717 0.79%
NOSH 66,993 67,499 67,261 67,254 66,933 67,826 67,094 -0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.96% 2.40% 1.96% 2.60% 3.88% 1.36% 4.74% -
ROE 3.14% 2.34% 1.54% 2.00% 2.89% 0.90% 3.43% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 110.30 100.06 80.30 78.55 77.32 67.43 74.06 30.44%
EPS 3.26 2.40 1.57 2.04 3.00 0.92 3.51 -4.81%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.038 1.0253 1.0184 1.018 1.0392 1.0266 1.0242 0.89%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 88.67 81.05 64.81 63.40 62.11 54.88 59.63 30.31%
EPS 2.62 1.94 1.27 1.65 2.41 0.75 2.83 -5.01%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 2.42 -
NAPS 0.8345 0.8305 0.822 0.8216 0.8347 0.8356 0.8246 0.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.60 0.70 0.73 0.77 0.90 0.90 0.95 -
P/RPS 0.54 0.70 0.91 0.98 1.16 1.33 1.28 -43.77%
P/EPS 18.40 29.17 46.50 37.75 30.00 97.83 27.07 -22.71%
EY 5.43 3.43 2.15 2.65 3.33 1.02 3.69 29.40%
DY 0.00 0.00 1.37 0.00 0.00 0.00 3.16 -
P/NAPS 0.58 0.68 0.72 0.76 0.87 0.88 0.93 -27.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 17/05/05 22/02/05 10/11/04 27/08/04 25/05/04 27/02/04 -
Price 0.57 0.62 0.72 0.69 0.77 0.81 0.89 -
P/RPS 0.52 0.62 0.90 0.88 1.00 1.20 1.20 -42.76%
P/EPS 17.48 25.83 45.86 33.82 25.67 88.04 25.36 -21.98%
EY 5.72 3.87 2.18 2.96 3.90 1.14 3.94 28.24%
DY 0.00 0.00 1.39 0.00 0.00 0.00 3.37 -
P/NAPS 0.55 0.60 0.71 0.68 0.74 0.79 0.87 -26.36%

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