[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 59.03%
YoY- 99.88%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 25,496 11,693 53,284 41,773 27,393 12,821 42,718 -29.17%
PBT 1,815 656 4,338 3,292 2,035 712 3,220 -31.83%
Tax -5 -5 -291 -86 -19 -12 -84 -84.83%
NP 1,810 651 4,047 3,206 2,016 700 3,136 -30.74%
-
NP to SH 1,810 651 4,047 3,206 2,016 700 3,136 -30.74%
-
Tax Rate 0.28% 0.76% 6.71% 2.61% 0.93% 1.69% 2.61% -
Total Cost 23,686 11,042 49,237 38,567 25,377 12,121 39,582 -29.05%
-
Net Worth 73,967 75,039 74,893 74,130 72,948 71,916 59,216 16.03%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 3,378 - - - - -
Div Payout % - - 83.47% - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 73,967 75,039 74,893 74,130 72,948 71,916 59,216 16.03%
NOSH 67,286 67,113 67,562 67,637 67,651 67,961 56,504 12.38%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.10% 5.57% 7.60% 7.67% 7.36% 5.46% 7.34% -
ROE 2.45% 0.87% 5.40% 4.32% 2.76% 0.97% 5.30% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 37.89 17.42 78.87 61.76 40.49 18.87 75.60 -36.98%
EPS 2.69 0.97 5.99 4.74 2.98 1.03 5.55 -38.37%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.0993 1.1181 1.1085 1.096 1.0783 1.0582 1.048 3.24%
Adjusted Per Share Value based on latest NOSH - 67,231
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.41 13.95 63.56 49.83 32.68 15.29 50.96 -29.18%
EPS 2.16 0.78 4.83 3.82 2.40 0.84 3.74 -30.71%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 0.00 -
NAPS 0.8824 0.8951 0.8934 0.8843 0.8702 0.8579 0.7064 16.03%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.03 1.09 1.20 0.96 0.83 1.04 1.00 -
P/RPS 2.72 6.26 1.52 1.55 2.05 5.51 1.32 62.14%
P/EPS 38.29 112.37 20.03 20.25 27.85 100.97 18.02 65.50%
EY 2.61 0.89 4.99 4.94 3.59 0.99 5.55 -39.61%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.08 0.88 0.77 0.98 0.95 -0.70%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/08/02 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 -
Price 1.05 1.20 1.16 1.03 0.94 0.86 1.05 -
P/RPS 2.77 6.89 1.47 1.67 2.32 4.56 1.39 58.55%
P/EPS 39.03 123.71 19.37 21.73 31.54 83.50 18.92 62.26%
EY 2.56 0.81 5.16 4.60 3.17 1.20 5.29 -38.44%
DY 0.00 0.00 4.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.07 1.05 0.94 0.87 0.81 1.00 -2.69%

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