[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -52.86%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 88,965 86,972 96,372 125,900 132,996 128,780 128,884 -21.80%
PBT 877 556 618 860 1,666 66 -438 -
Tax -742 -140 -184 -292 -461 6 768 -
NP 135 416 434 568 1,205 73 330 -44.74%
-
NP to SH 135 416 434 568 1,205 73 330 -44.74%
-
Tax Rate 84.61% 25.18% 29.77% 33.95% 27.67% -9.09% - -
Total Cost 88,830 86,556 95,938 125,332 131,791 128,706 128,554 -21.75%
-
Net Worth 73,028 73,970 75,088 73,439 74,264 76,401 73,814 -0.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 642 - - - 654 - - -
Div Payout % 476.19% - - - 54.35% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 73,028 73,970 75,088 73,439 74,264 76,401 73,814 -0.70%
NOSH 64,285 65,000 65,757 64,545 65,489 68,749 66,000 -1.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.15% 0.48% 0.45% 0.45% 0.91% 0.06% 0.26% -
ROE 0.18% 0.56% 0.58% 0.77% 1.62% 0.10% 0.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 138.39 133.80 146.56 195.06 203.08 187.32 195.28 -20.42%
EPS 0.21 0.64 0.66 0.88 1.84 0.11 0.50 -43.76%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.136 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.04%
Adjusted Per Share Value based on latest NOSH - 64,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 106.13 103.75 114.96 150.19 158.65 153.62 153.75 -21.80%
EPS 0.16 0.50 0.52 0.68 1.44 0.09 0.39 -44.63%
DPS 0.77 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.8712 0.8824 0.8957 0.8761 0.8859 0.9114 0.8805 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.49 0.48 0.43 0.47 0.56 -
P/RPS 0.33 0.39 0.33 0.25 0.21 0.25 0.29 8.95%
P/EPS 214.29 81.25 74.24 54.55 23.37 440.63 112.00 53.81%
EY 0.47 1.23 1.35 1.83 4.28 0.23 0.89 -34.53%
DY 2.22 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.40 0.46 0.43 0.42 0.38 0.42 0.50 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 -
Price 0.45 0.48 0.49 0.50 0.48 0.46 0.52 -
P/RPS 0.33 0.36 0.33 0.26 0.24 0.25 0.27 14.24%
P/EPS 214.29 75.00 74.24 56.82 26.09 431.25 104.00 61.57%
EY 0.47 1.33 1.35 1.76 3.83 0.23 0.96 -37.74%
DY 2.22 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.44 0.42 0.41 0.46 -8.85%

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