[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
15-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 95.51%
YoY- 219.92%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 41,773 27,393 12,821 42,718 27,947 16,597 6,975 229.42%
PBT 3,292 2,035 712 3,220 1,665 388 -203 -
Tax -86 -19 -12 -84 -61 -33 203 -
NP 3,206 2,016 700 3,136 1,604 355 0 -
-
NP to SH 3,206 2,016 700 3,136 1,604 355 -203 -
-
Tax Rate 2.61% 0.93% 1.69% 2.61% 3.66% 8.51% - -
Total Cost 38,567 25,377 12,121 39,582 26,343 16,242 6,975 212.36%
-
Net Worth 74,130 72,948 71,916 59,216 53,437 43,126 14,022 203.16%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 74,130 72,948 71,916 59,216 53,437 43,126 14,022 203.16%
NOSH 67,637 67,651 67,961 56,504 52,077 42,771 13,999 185.52%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.67% 7.36% 5.46% 7.34% 5.74% 2.14% 0.00% -
ROE 4.32% 2.76% 0.97% 5.30% 3.00% 0.82% -1.45% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 61.76 40.49 18.87 75.60 53.66 38.80 49.82 15.38%
EPS 4.74 2.98 1.03 5.55 3.08 0.83 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.096 1.0783 1.0582 1.048 1.0261 1.0083 1.0016 6.18%
Adjusted Per Share Value based on latest NOSH - 69,954
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 49.83 32.68 15.29 50.96 33.34 19.80 8.32 229.43%
EPS 3.82 2.40 0.84 3.74 1.91 0.42 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.8702 0.8579 0.7064 0.6374 0.5144 0.1673 203.13%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.96 0.83 1.04 1.00 1.13 1.27 2.55 -
P/RPS 1.55 2.05 5.51 1.32 2.11 3.27 5.12 -54.88%
P/EPS 20.25 27.85 100.97 18.02 36.69 153.01 -175.86 -
EY 4.94 3.59 0.99 5.55 2.73 0.65 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.98 0.95 1.10 1.26 2.55 -50.76%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/11/01 02/08/01 15/05/01 15/02/01 19/10/00 28/07/00 14/04/00 -
Price 1.03 0.94 0.86 1.05 1.12 1.34 2.13 -
P/RPS 1.67 2.32 4.56 1.39 2.09 3.45 4.28 -46.57%
P/EPS 21.73 31.54 83.50 18.92 36.36 161.45 -146.90 -
EY 4.60 3.17 1.20 5.29 2.75 0.62 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.81 1.00 1.09 1.33 2.13 -42.00%

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