[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.43%
YoY- -12935.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,636 50,714 48,080 52,582 50,708 48,780 55,640 -0.00%
PBT -174 -1,930 -1,024 -17,405 -23,552 -2,352 164 -
Tax 0 0 0 77 0 0 0 -
NP -174 -1,930 -1,024 -17,328 -23,552 -2,352 164 -
-
NP to SH -174 -1,930 -1,024 -17,328 -23,552 -2,352 164 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 55,810 52,644 49,104 69,910 74,260 51,132 55,476 0.40%
-
Net Worth 56,257 54,797 54,847 55,697 55,373 105,420 77,674 -19.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,257 54,797 54,847 55,697 55,373 105,420 77,674 -19.33%
NOSH 65,499 64,765 63,999 64,689 64,703 94,285 68,333 -2.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.31% -3.81% -2.13% -32.95% -46.45% -4.82% 0.29% -
ROE -0.31% -3.52% -1.87% -31.11% -42.53% -2.23% 0.21% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 84.94 78.30 75.13 81.28 78.37 51.74 81.42 2.85%
EPS -0.27 -2.98 -1.60 -26.77 -36.40 -3.64 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8589 0.8461 0.857 0.861 0.8558 1.1181 1.1367 -17.02%
Adjusted Per Share Value based on latest NOSH - 64,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.37 60.50 57.35 62.72 60.49 58.19 66.37 0.00%
EPS -0.21 -2.30 -1.22 -20.67 -28.10 -2.81 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.6537 0.6543 0.6644 0.6605 1.2576 0.9266 -19.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.21 0.31 0.47 0.47 0.42 0.44 -
P/RPS 0.19 0.27 0.41 0.58 0.60 0.81 0.54 -50.12%
P/EPS -60.00 -7.05 -19.38 -1.75 -1.29 -16.84 183.33 -
EY -1.67 -14.19 -5.16 -56.99 -77.45 -5.94 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.36 0.55 0.55 0.38 0.39 -38.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.20 0.19 0.26 0.38 0.45 0.45 0.33 -
P/RPS 0.24 0.24 0.35 0.47 0.57 0.87 0.41 -30.00%
P/EPS -75.00 -6.38 -16.25 -1.42 -1.24 -18.04 137.50 -
EY -1.33 -15.68 -6.15 -70.49 -80.89 -5.54 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.30 0.44 0.53 0.40 0.29 -14.30%

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