[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.81%
YoY- 0.77%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 49,690 50,410 48,242 47,512 48,839 50,329 50,992 -1.70%
PBT 3,033 2,724 2,856 2,632 3,073 3,762 3,630 -11.26%
Tax -678 -28 -14 -8 -1,067 -149 -10 1550.00%
NP 2,355 2,696 2,842 2,624 2,006 3,613 3,620 -24.86%
-
NP to SH 2,355 2,696 2,842 2,624 2,006 3,613 3,620 -24.86%
-
Tax Rate 22.35% 1.03% 0.49% 0.30% 34.72% 3.96% 0.28% -
Total Cost 47,335 47,714 45,400 44,888 46,833 46,716 47,372 -0.05%
-
Net Worth 68,717 74,686 75,855 74,984 71,222 74,824 73,967 -4.77%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,012 - - - 2,691 - - -
Div Payout % 85.47% - - - 134.18% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 68,717 74,686 75,855 74,984 71,222 74,824 73,967 -4.77%
NOSH 67,094 67,176 67,028 66,938 67,292 67,245 67,286 -0.18%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.74% 5.35% 5.89% 5.52% 4.11% 7.18% 7.10% -
ROE 3.43% 3.61% 3.75% 3.50% 2.82% 4.83% 4.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 74.06 75.04 71.97 70.98 72.58 74.84 75.78 -1.51%
EPS 3.51 4.01 4.24 3.92 2.98 5.37 5.38 -24.71%
DPS 3.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.0242 1.1118 1.1317 1.1202 1.0584 1.1127 1.0993 -4.59%
Adjusted Per Share Value based on latest NOSH - 66,938
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.63 60.49 57.89 57.01 58.61 60.40 61.19 -1.70%
EPS 2.83 3.24 3.41 3.15 2.41 4.34 4.34 -24.74%
DPS 2.42 0.00 0.00 0.00 3.23 0.00 0.00 -
NAPS 0.8246 0.8962 0.9103 0.8998 0.8547 0.8979 0.8876 -4.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.86 0.88 0.77 0.81 0.82 1.03 -
P/RPS 1.28 1.15 1.22 1.08 1.12 1.10 1.36 -3.95%
P/EPS 27.07 21.43 20.75 19.64 27.17 15.26 19.14 25.91%
EY 3.69 4.67 4.82 5.09 3.68 6.55 5.22 -20.59%
DY 3.16 0.00 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.93 0.77 0.78 0.69 0.77 0.74 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 27/05/03 20/02/03 12/11/02 01/08/02 -
Price 0.89 0.93 1.01 0.76 0.83 0.80 1.05 -
P/RPS 1.20 1.24 1.40 1.07 1.14 1.07 1.39 -9.30%
P/EPS 25.36 23.17 23.82 19.39 27.84 14.89 19.52 19.00%
EY 3.94 4.32 4.20 5.16 3.59 6.72 5.12 -15.98%
DY 3.37 0.00 0.00 0.00 4.82 0.00 0.00 -
P/NAPS 0.87 0.84 0.89 0.68 0.78 0.72 0.96 -6.33%

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