[PARAGON] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 443.59%
YoY- 10.85%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 16,885 14,387 13,746 14,445 11,433 11,882 13,687 15.01%
PBT 501 320 33 834 158 990 615 -12.76%
Tax -96 -293 -8 14 -2 -657 -14 260.51%
NP 405 27 25 848 156 333 601 -23.11%
-
NP to SH 405 27 25 848 156 333 601 -23.11%
-
Tax Rate 19.16% 91.56% 24.24% -1.68% 1.27% 66.36% 2.28% -
Total Cost 16,480 14,360 13,721 13,597 11,277 11,549 13,086 16.60%
-
Net Worth 69,207 68,741 63,625 69,939 69,630 68,211 74,243 -4.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 675 - - - 1,998 - -
Div Payout % - 2,500.00% - - - 600.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,207 68,741 63,625 69,939 69,630 68,211 74,243 -4.57%
NOSH 67,499 67,500 62,500 67,301 67,826 66,600 66,777 0.71%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.40% 0.19% 0.18% 5.87% 1.36% 2.80% 4.39% -
ROE 0.59% 0.04% 0.04% 1.21% 0.22% 0.49% 0.81% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.01 21.31 21.99 21.46 16.86 17.84 20.50 14.16%
EPS 0.60 0.04 0.04 1.26 0.23 0.50 0.90 -23.66%
DPS 0.00 1.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0253 1.0184 1.018 1.0392 1.0266 1.0242 1.1118 -5.25%
Adjusted Per Share Value based on latest NOSH - 67,301
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.26 17.26 16.50 17.33 13.72 14.26 16.42 15.02%
EPS 0.49 0.03 0.03 1.02 0.19 0.40 0.72 -22.61%
DPS 0.00 0.81 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.8305 0.8249 0.7635 0.8393 0.8356 0.8185 0.8909 -4.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.70 0.73 0.77 0.90 0.90 0.95 0.86 -
P/RPS 2.80 3.42 3.50 4.19 5.34 5.32 4.20 -23.66%
P/EPS 116.67 1,825.00 1,925.00 71.43 391.30 190.00 95.56 14.21%
EY 0.86 0.05 0.05 1.40 0.26 0.53 1.05 -12.44%
DY 0.00 1.37 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 0.68 0.72 0.76 0.87 0.88 0.93 0.77 -7.94%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 22/02/05 10/11/04 27/08/04 25/05/04 27/02/04 21/11/03 -
Price 0.62 0.72 0.69 0.77 0.81 0.89 0.93 -
P/RPS 2.48 3.38 3.14 3.59 4.81 4.99 4.54 -33.15%
P/EPS 103.33 1,800.00 1,725.00 61.11 352.17 178.00 103.33 0.00%
EY 0.97 0.06 0.06 1.64 0.28 0.56 0.97 0.00%
DY 0.00 1.39 0.00 0.00 0.00 3.37 0.00 -
P/NAPS 0.60 0.71 0.68 0.74 0.79 0.87 0.84 -20.07%

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