[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.98%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 37,808 24,121 11,878 48,839 37,747 25,496 11,693 118.50%
PBT 2,043 1,428 658 3,073 2,822 1,815 656 113.11%
Tax -21 -7 -2 -1,067 -112 -5 -5 160.08%
NP 2,022 1,421 656 2,006 2,710 1,810 651 112.73%
-
NP to SH 2,022 1,421 656 2,006 2,710 1,810 651 112.73%
-
Tax Rate 1.03% 0.49% 0.30% 34.72% 3.97% 0.28% 0.76% -
Total Cost 35,786 22,700 11,222 46,833 35,037 23,686 11,042 118.84%
-
Net Worth 74,686 75,855 74,984 71,222 74,824 73,967 75,039 -0.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,691 - - - -
Div Payout % - - - 134.18% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 74,686 75,855 74,984 71,222 74,824 73,967 75,039 -0.31%
NOSH 67,176 67,028 66,938 67,292 67,245 67,286 67,113 0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.35% 5.89% 5.52% 4.11% 7.18% 7.10% 5.57% -
ROE 2.71% 1.87% 0.87% 2.82% 3.62% 2.45% 0.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.28 35.99 17.74 72.58 56.13 37.89 17.42 118.38%
EPS 3.01 2.12 0.98 2.98 4.03 2.69 0.97 112.60%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.1118 1.1317 1.1202 1.0584 1.1127 1.0993 1.1181 -0.37%
Adjusted Per Share Value based on latest NOSH - 66,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 45.37 28.95 14.25 58.61 45.30 30.60 14.03 118.52%
EPS 2.43 1.71 0.79 2.41 3.25 2.17 0.78 113.16%
DPS 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
NAPS 0.8962 0.9103 0.8998 0.8547 0.8979 0.8876 0.9005 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.86 0.88 0.77 0.81 0.82 1.03 1.09 -
P/RPS 1.53 2.45 4.34 1.12 1.46 2.72 6.26 -60.87%
P/EPS 28.57 41.51 78.57 27.17 20.35 38.29 112.37 -59.83%
EY 3.50 2.41 1.27 3.68 4.91 2.61 0.89 148.93%
DY 0.00 0.00 0.00 4.94 0.00 0.00 0.00 -
P/NAPS 0.77 0.78 0.69 0.77 0.74 0.94 0.97 -14.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 27/05/03 20/02/03 12/11/02 01/08/02 23/05/02 -
Price 0.93 1.01 0.76 0.83 0.80 1.05 1.20 -
P/RPS 1.65 2.81 4.28 1.14 1.43 2.77 6.89 -61.40%
P/EPS 30.90 47.64 77.55 27.84 19.85 39.03 123.71 -60.30%
EY 3.24 2.10 1.29 3.59 5.04 2.56 0.81 151.77%
DY 0.00 0.00 0.00 4.82 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.68 0.78 0.72 0.96 1.07 -14.88%

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