[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 90.95%
YoY- 99.26%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 54,162 59,228 57,991 55,636 50,714 48,080 52,582 1.99%
PBT 374 2,892 1,490 -174 -1,930 -1,024 -17,405 -
Tax 0 0 1,689 0 0 0 77 -
NP 374 2,892 3,179 -174 -1,930 -1,024 -17,328 -
-
NP to SH 374 2,892 3,179 -174 -1,930 -1,024 -17,328 -
-
Tax Rate 0.00% 0.00% -113.36% - - - - -
Total Cost 53,788 56,336 54,812 55,810 52,644 49,104 69,910 -16.07%
-
Net Worth 58,872 59,473 58,880 56,257 54,797 54,847 55,697 3.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 58,872 59,473 58,880 56,257 54,797 54,847 55,697 3.77%
NOSH 64,482 64,553 64,696 65,499 64,765 63,999 64,689 -0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.69% 4.88% 5.48% -0.31% -3.81% -2.13% -32.95% -
ROE 0.64% 4.86% 5.40% -0.31% -3.52% -1.87% -31.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 83.99 91.75 89.63 84.94 78.30 75.13 81.28 2.21%
EPS 0.58 4.48 4.91 -0.27 -2.98 -1.60 -26.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.913 0.9213 0.9101 0.8589 0.8461 0.857 0.861 3.99%
Adjusted Per Share Value based on latest NOSH - 64,651
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.99 71.07 69.59 66.76 60.86 57.70 63.10 1.99%
EPS 0.45 3.47 3.81 -0.21 -2.32 -1.23 -20.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7065 0.7137 0.7066 0.6751 0.6576 0.6582 0.6684 3.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.22 0.21 0.16 0.21 0.31 0.47 -
P/RPS 0.27 0.24 0.23 0.19 0.27 0.41 0.58 -40.01%
P/EPS 39.66 4.91 4.27 -60.00 -7.05 -19.38 -1.75 -
EY 2.52 20.36 23.40 -1.67 -14.19 -5.16 -56.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.19 0.25 0.36 0.55 -40.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 26/05/10 25/02/10 -
Price 0.20 0.22 0.23 0.20 0.19 0.26 0.38 -
P/RPS 0.24 0.24 0.26 0.24 0.24 0.35 0.47 -36.19%
P/EPS 34.48 4.91 4.68 -75.00 -6.38 -16.25 -1.42 -
EY 2.90 20.36 21.36 -1.33 -15.68 -6.15 -70.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.25 0.23 0.22 0.30 0.44 -37.08%

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