[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 49.72%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 24,121 11,878 48,839 37,747 25,496 11,693 53,284 -41.12%
PBT 1,428 658 3,073 2,822 1,815 656 4,338 -52.42%
Tax -7 -2 -1,067 -112 -5 -5 -291 -91.72%
NP 1,421 656 2,006 2,710 1,810 651 4,047 -50.32%
-
NP to SH 1,421 656 2,006 2,710 1,810 651 4,047 -50.32%
-
Tax Rate 0.49% 0.30% 34.72% 3.97% 0.28% 0.76% 6.71% -
Total Cost 22,700 11,222 46,833 35,037 23,686 11,042 49,237 -40.40%
-
Net Worth 75,855 74,984 71,222 74,824 73,967 75,039 74,893 0.85%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,691 - - - 3,378 -
Div Payout % - - 134.18% - - - 83.47% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 75,855 74,984 71,222 74,824 73,967 75,039 74,893 0.85%
NOSH 67,028 66,938 67,292 67,245 67,286 67,113 67,562 -0.52%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.89% 5.52% 4.11% 7.18% 7.10% 5.57% 7.60% -
ROE 1.87% 0.87% 2.82% 3.62% 2.45% 0.87% 5.40% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.99 17.74 72.58 56.13 37.89 17.42 78.87 -40.81%
EPS 2.12 0.98 2.98 4.03 2.69 0.97 5.99 -50.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 1.1317 1.1202 1.0584 1.1127 1.0993 1.1181 1.1085 1.39%
Adjusted Per Share Value based on latest NOSH - 67,164
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.95 14.25 58.61 45.30 30.60 14.03 63.94 -41.12%
EPS 1.71 0.79 2.41 3.25 2.17 0.78 4.86 -50.25%
DPS 0.00 0.00 3.23 0.00 0.00 0.00 4.05 -
NAPS 0.9103 0.8998 0.8547 0.8979 0.8876 0.9005 0.8987 0.86%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.77 0.81 0.82 1.03 1.09 1.20 -
P/RPS 2.45 4.34 1.12 1.46 2.72 6.26 1.52 37.59%
P/EPS 41.51 78.57 27.17 20.35 38.29 112.37 20.03 62.76%
EY 2.41 1.27 3.68 4.91 2.61 0.89 4.99 -38.52%
DY 0.00 0.00 4.94 0.00 0.00 0.00 4.17 -
P/NAPS 0.78 0.69 0.77 0.74 0.94 0.97 1.08 -19.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 20/02/03 12/11/02 01/08/02 23/05/02 07/02/02 -
Price 1.01 0.76 0.83 0.80 1.05 1.20 1.16 -
P/RPS 2.81 4.28 1.14 1.43 2.77 6.89 1.47 54.20%
P/EPS 47.64 77.55 27.84 19.85 39.03 123.71 19.37 82.50%
EY 2.10 1.29 3.59 5.04 2.56 0.81 5.16 -45.17%
DY 0.00 0.00 4.82 0.00 0.00 0.00 4.31 -
P/NAPS 0.89 0.68 0.78 0.72 0.96 1.07 1.05 -10.46%

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