[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -77.78%
YoY- 150.0%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 96,372 125,900 132,996 128,780 128,884 104,956 86,327 7.62%
PBT 618 860 1,666 66 -438 308 1,458 -43.60%
Tax -184 -292 -461 6 768 148 -412 -41.60%
NP 434 568 1,205 73 330 456 1,046 -44.40%
-
NP to SH 434 568 1,205 73 330 456 1,046 -44.40%
-
Tax Rate 29.77% 33.95% 27.67% -9.09% - -48.05% 28.26% -
Total Cost 95,938 125,332 131,791 128,706 128,554 104,500 85,281 8.17%
-
Net Worth 75,088 73,439 74,264 76,401 73,814 74,871 73,736 1.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 654 - - - 662 -
Div Payout % - - 54.35% - - - 63.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 75,088 73,439 74,264 76,401 73,814 74,871 73,736 1.21%
NOSH 65,757 64,545 65,489 68,749 66,000 67,058 66,202 -0.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.45% 0.45% 0.91% 0.06% 0.26% 0.43% 1.21% -
ROE 0.58% 0.77% 1.62% 0.10% 0.45% 0.61% 1.42% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 146.56 195.06 203.08 187.32 195.28 156.51 130.40 8.10%
EPS 0.66 0.88 1.84 0.11 0.50 0.68 1.58 -44.14%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.1138 1.67%
Adjusted Per Share Value based on latest NOSH - 64,705
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 115.65 151.08 159.60 154.54 154.66 125.95 103.59 7.62%
EPS 0.52 0.68 1.45 0.09 0.40 0.55 1.26 -44.59%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.79 -
NAPS 0.9011 0.8813 0.8912 0.9168 0.8858 0.8985 0.8848 1.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.49 0.48 0.43 0.47 0.56 0.50 0.45 -
P/RPS 0.33 0.25 0.21 0.25 0.29 0.32 0.35 -3.85%
P/EPS 74.24 54.55 23.37 440.63 112.00 73.53 28.48 89.51%
EY 1.35 1.83 4.28 0.23 0.89 1.36 3.51 -47.14%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.22 -
P/NAPS 0.43 0.42 0.38 0.42 0.50 0.45 0.40 4.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 -
Price 0.49 0.50 0.48 0.46 0.52 0.48 0.45 -
P/RPS 0.33 0.26 0.24 0.25 0.27 0.31 0.35 -3.85%
P/EPS 74.24 56.82 26.09 431.25 104.00 70.59 28.48 89.51%
EY 1.35 1.76 3.83 0.23 0.96 1.42 3.51 -47.14%
DY 0.00 0.00 2.08 0.00 0.00 0.00 2.22 -
P/NAPS 0.43 0.44 0.42 0.41 0.46 0.43 0.40 4.94%

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