[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.69%
YoY- 84.16%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 86,234 81,472 85,823 78,208 73,892 67,540 54,011 36.72%
PBT 816 1,596 4,348 3,402 3,004 2,004 1,345 -28.39%
Tax -394 -164 -1,325 -876 -820 -384 -289 23.02%
NP 422 1,432 3,023 2,526 2,184 1,620 1,056 -45.83%
-
NP to SH 422 1,432 3,023 2,526 2,184 1,620 1,056 -45.83%
-
Tax Rate 48.28% 10.28% 30.47% 25.75% 27.30% 19.16% 21.49% -
Total Cost 85,812 80,040 82,800 75,681 71,708 65,920 52,955 38.08%
-
Net Worth 72,953 73,443 70,752 70,249 69,539 69,207 68,498 4.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 668 - - - 672 -
Div Payout % - - 22.12% - - - 63.69% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 72,953 73,443 70,752 70,249 69,539 69,207 68,498 4.30%
NOSH 65,937 66,296 66,880 67,198 66,993 67,499 67,261 -1.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.49% 1.76% 3.52% 3.23% 2.96% 2.40% 1.96% -
ROE 0.58% 1.95% 4.27% 3.60% 3.14% 2.34% 1.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.78 122.89 128.32 116.38 110.30 100.06 80.30 38.54%
EPS 0.64 2.16 4.52 3.76 3.26 2.40 1.57 -45.11%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1064 1.1078 1.0579 1.0454 1.038 1.0253 1.0184 5.69%
Adjusted Per Share Value based on latest NOSH - 66,916
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.87 97.19 102.38 93.29 88.15 80.57 64.43 36.72%
EPS 0.50 1.71 3.61 3.01 2.61 1.93 1.26 -46.09%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.80 -
NAPS 0.8703 0.8761 0.844 0.838 0.8295 0.8256 0.8171 4.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.60 0.65 0.59 0.60 0.70 0.73 -
P/RPS 0.44 0.49 0.51 0.51 0.54 0.70 0.91 -38.47%
P/EPS 90.62 27.78 14.38 15.69 18.40 29.17 46.50 56.21%
EY 1.10 3.60 6.95 6.37 5.43 3.43 2.15 -36.10%
DY 0.00 0.00 1.54 0.00 0.00 0.00 1.37 -
P/NAPS 0.52 0.54 0.61 0.56 0.58 0.68 0.72 -19.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 -
Price 0.47 0.56 0.60 0.64 0.57 0.62 0.72 -
P/RPS 0.36 0.46 0.47 0.55 0.52 0.62 0.90 -45.80%
P/EPS 73.44 25.93 13.27 17.02 17.48 25.83 45.86 36.99%
EY 1.36 3.86 7.53 5.88 5.72 3.87 2.18 -27.05%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.39 -
P/NAPS 0.42 0.51 0.57 0.61 0.55 0.60 0.71 -29.59%

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