[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1543.19%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 86,972 96,372 125,900 132,996 128,780 128,884 104,956 -11.74%
PBT 556 618 860 1,666 66 -438 308 48.09%
Tax -140 -184 -292 -461 6 768 148 -
NP 416 434 568 1,205 73 330 456 -5.92%
-
NP to SH 416 434 568 1,205 73 330 456 -5.92%
-
Tax Rate 25.18% 29.77% 33.95% 27.67% -9.09% - -48.05% -
Total Cost 86,556 95,938 125,332 131,791 128,706 128,554 104,500 -11.77%
-
Net Worth 73,970 75,088 73,439 74,264 76,401 73,814 74,871 -0.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 654 - - - -
Div Payout % - - - 54.35% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 73,970 75,088 73,439 74,264 76,401 73,814 74,871 -0.80%
NOSH 65,000 65,757 64,545 65,489 68,749 66,000 67,058 -2.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.48% 0.45% 0.45% 0.91% 0.06% 0.26% 0.43% -
ROE 0.56% 0.58% 0.77% 1.62% 0.10% 0.45% 0.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 133.80 146.56 195.06 203.08 187.32 195.28 156.51 -9.89%
EPS 0.64 0.66 0.88 1.84 0.11 0.50 0.68 -3.95%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.1165 1.27%
Adjusted Per Share Value based on latest NOSH - 65,340
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.37 115.65 151.08 159.60 154.54 154.66 125.95 -11.74%
EPS 0.50 0.52 0.68 1.45 0.09 0.40 0.55 -6.14%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.8876 0.9011 0.8813 0.8912 0.9168 0.8858 0.8985 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.49 0.48 0.43 0.47 0.56 0.50 -
P/RPS 0.39 0.33 0.25 0.21 0.25 0.29 0.32 14.05%
P/EPS 81.25 74.24 54.55 23.37 440.63 112.00 73.53 6.86%
EY 1.23 1.35 1.83 4.28 0.23 0.89 1.36 -6.46%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.42 0.38 0.42 0.50 0.45 1.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 30/05/07 -
Price 0.48 0.49 0.50 0.48 0.46 0.52 0.48 -
P/RPS 0.36 0.33 0.26 0.24 0.25 0.27 0.31 10.45%
P/EPS 75.00 74.24 56.82 26.09 431.25 104.00 70.59 4.11%
EY 1.33 1.35 1.76 3.83 0.23 0.96 1.42 -4.25%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.42 0.41 0.46 0.43 -1.55%

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