[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 42.29%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,878 11,433 49,690 37,808 24,121 11,878 48,839 -34.54%
PBT 992 158 3,033 2,043 1,428 658 3,073 -52.97%
Tax 12 -2 -678 -21 -7 -2 -1,067 -
NP 1,004 156 2,355 2,022 1,421 656 2,006 -36.98%
-
NP to SH 1,004 156 2,355 2,022 1,421 656 2,006 -36.98%
-
Tax Rate -1.21% 1.27% 22.35% 1.03% 0.49% 0.30% 34.72% -
Total Cost 24,874 11,277 47,335 35,786 22,700 11,222 46,833 -34.44%
-
Net Worth 69,557 69,630 68,717 74,686 75,855 74,984 71,222 -1.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,012 - - - 2,691 -
Div Payout % - - 85.47% - - - 134.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,557 69,630 68,717 74,686 75,855 74,984 71,222 -1.56%
NOSH 66,933 67,826 67,094 67,176 67,028 66,938 67,292 -0.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.88% 1.36% 4.74% 5.35% 5.89% 5.52% 4.11% -
ROE 1.44% 0.22% 3.43% 2.71% 1.87% 0.87% 2.82% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.66 16.86 74.06 56.28 35.99 17.74 72.58 -34.31%
EPS 1.50 0.23 3.51 3.01 2.12 0.98 2.98 -36.74%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.0392 1.0266 1.0242 1.1118 1.1317 1.1202 1.0584 -1.21%
Adjusted Per Share Value based on latest NOSH - 66,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.87 13.64 59.27 45.10 28.77 14.17 58.26 -34.54%
EPS 1.20 0.19 2.81 2.41 1.70 0.78 2.39 -36.85%
DPS 0.00 0.00 2.40 0.00 0.00 0.00 3.21 -
NAPS 0.8297 0.8306 0.8197 0.8909 0.9049 0.8945 0.8496 -1.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.90 0.95 0.86 0.88 0.77 0.81 -
P/RPS 2.33 5.34 1.28 1.53 2.45 4.34 1.12 63.03%
P/EPS 60.00 391.30 27.07 28.57 41.51 78.57 27.17 69.66%
EY 1.67 0.26 3.69 3.50 2.41 1.27 3.68 -40.97%
DY 0.00 0.00 3.16 0.00 0.00 0.00 4.94 -
P/NAPS 0.87 0.88 0.93 0.77 0.78 0.69 0.77 8.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 27/02/04 21/11/03 26/08/03 27/05/03 20/02/03 -
Price 0.77 0.81 0.89 0.93 1.01 0.76 0.83 -
P/RPS 1.99 4.81 1.20 1.65 2.81 4.28 1.14 45.02%
P/EPS 51.33 352.17 25.36 30.90 47.64 77.55 27.84 50.41%
EY 1.95 0.28 3.94 3.24 2.10 1.29 3.59 -33.45%
DY 0.00 0.00 3.37 0.00 0.00 0.00 4.82 -
P/NAPS 0.74 0.79 0.87 0.84 0.89 0.68 0.78 -3.45%

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