[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -56.41%
YoY- -68.16%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 132,996 128,780 128,884 104,956 86,327 89,828 86,234 33.38%
PBT 1,666 66 -438 308 1,458 349 816 60.72%
Tax -461 6 768 148 -412 -320 -394 11.00%
NP 1,205 73 330 456 1,046 29 422 100.88%
-
NP to SH 1,205 73 330 456 1,046 29 422 100.88%
-
Tax Rate 27.67% -9.09% - -48.05% 28.26% 91.69% 48.28% -
Total Cost 131,791 128,706 128,554 104,500 85,281 89,798 85,812 33.01%
-
Net Worth 74,264 76,401 73,814 74,871 73,736 80,453 72,953 1.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 654 - - - 662 - - -
Div Payout % 54.35% - - - 63.29% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 74,264 76,401 73,814 74,871 73,736 80,453 72,953 1.19%
NOSH 65,489 68,749 66,000 67,058 66,202 73,332 65,937 -0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.91% 0.06% 0.26% 0.43% 1.21% 0.03% 0.49% -
ROE 1.62% 0.10% 0.45% 0.61% 1.42% 0.04% 0.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.08 187.32 195.28 156.51 130.40 122.49 130.78 33.98%
EPS 1.84 0.11 0.50 0.68 1.58 0.04 0.64 101.80%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.134 1.1113 1.1184 1.1165 1.1138 1.0971 1.1064 1.65%
Adjusted Per Share Value based on latest NOSH - 67,058
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 158.65 153.62 153.75 125.20 102.98 107.16 102.87 33.38%
EPS 1.44 0.09 0.39 0.54 1.25 0.03 0.50 102.03%
DPS 0.78 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.8859 0.9114 0.8805 0.8931 0.8796 0.9597 0.8703 1.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.43 0.47 0.56 0.50 0.45 0.48 0.58 -
P/RPS 0.21 0.25 0.29 0.32 0.35 0.39 0.44 -38.84%
P/EPS 23.37 440.63 112.00 73.53 28.48 1,200.00 90.62 -59.38%
EY 4.28 0.23 0.89 1.36 3.51 0.08 1.10 146.77%
DY 2.33 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.38 0.42 0.50 0.45 0.40 0.44 0.52 -18.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 20/11/07 10/08/07 30/05/07 13/02/07 29/11/06 29/08/06 -
Price 0.48 0.46 0.52 0.48 0.45 0.47 0.47 -
P/RPS 0.24 0.25 0.27 0.31 0.35 0.38 0.36 -23.62%
P/EPS 26.09 431.25 104.00 70.59 28.48 1,175.00 73.44 -49.74%
EY 3.83 0.23 0.96 1.42 3.51 0.09 1.36 99.04%
DY 2.08 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.42 0.41 0.46 0.43 0.40 0.43 0.42 0.00%

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