[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2526.72%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 39,582 27,081 14,807 57,991 41,727 25,357 12,020 121.18%
PBT 650 187 723 1,490 -131 -965 -256 -
Tax 0 0 0 1,689 0 0 0 -
NP 650 187 723 3,179 -131 -965 -256 -
-
NP to SH 650 187 723 3,179 -131 -965 -256 -
-
Tax Rate 0.00% 0.00% 0.00% -113.36% - - - -
Total Cost 38,932 26,894 14,084 54,812 41,858 26,322 12,276 115.70%
-
Net Worth 59,806 58,872 59,473 58,880 56,257 54,797 54,847 5.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,806 58,872 59,473 58,880 56,257 54,797 54,847 5.93%
NOSH 65,000 64,482 64,553 64,696 65,499 64,765 63,999 1.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.64% 0.69% 4.88% 5.48% -0.31% -3.81% -2.13% -
ROE 1.09% 0.32% 1.22% 5.40% -0.23% -1.76% -0.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.90 42.00 22.94 89.63 63.71 39.15 18.78 118.92%
EPS 1.00 0.29 1.12 4.91 -0.20 -1.49 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.913 0.9213 0.9101 0.8589 0.8461 0.857 4.84%
Adjusted Per Share Value based on latest NOSH - 64,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.22 32.30 17.66 69.18 49.78 30.25 14.34 121.17%
EPS 0.78 0.22 0.86 3.79 -0.16 -1.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7134 0.7023 0.7095 0.7024 0.6711 0.6537 0.6543 5.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.23 0.22 0.21 0.16 0.21 0.31 -
P/RPS 0.38 0.55 0.96 0.23 0.25 0.54 1.65 -62.39%
P/EPS 23.00 79.31 19.64 4.27 -80.00 -14.09 -77.50 -
EY 4.35 1.26 5.09 23.40 -1.25 -7.10 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.24 0.23 0.19 0.25 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 26/05/10 -
Price 0.25 0.20 0.22 0.23 0.20 0.19 0.26 -
P/RPS 0.41 0.48 0.96 0.26 0.31 0.49 1.38 -55.44%
P/EPS 25.00 68.97 19.64 4.68 -100.00 -12.75 -65.00 -
EY 4.00 1.45 5.09 21.36 -1.00 -7.84 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.24 0.25 0.23 0.22 0.30 -6.77%

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