[PARAGON] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -29.33%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 12,251 13,803 11,693 11,511 14,380 14,572 12,821 -2.98%
PBT 1,007 1,159 656 1,046 1,257 1,323 712 25.97%
Tax -107 0 -5 -205 -67 -7 -12 329.42%
NP 900 1,159 651 841 1,190 1,316 700 18.22%
-
NP to SH 900 1,159 651 841 1,190 1,316 700 18.22%
-
Tax Rate 10.63% 0.00% 0.76% 19.60% 5.33% 0.53% 1.69% -
Total Cost 11,351 12,644 11,042 10,670 13,190 13,256 12,121 -4.27%
-
Net Worth 74,733 74,074 75,039 74,579 73,685 72,771 71,916 2.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 3,364 - - - -
Div Payout % - - - 400.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 74,733 74,074 75,039 74,579 73,685 72,771 71,916 2.59%
NOSH 67,164 67,383 67,113 67,280 67,231 67,487 67,961 -0.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.35% 8.40% 5.57% 7.31% 8.28% 9.03% 5.46% -
ROE 1.20% 1.56% 0.87% 1.13% 1.61% 1.81% 0.97% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.24 20.48 17.42 17.11 21.39 21.59 18.87 -2.23%
EPS 1.34 1.72 0.97 1.25 1.77 1.95 1.03 19.15%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1127 1.0993 1.1181 1.1085 1.096 1.0783 1.0582 3.40%
Adjusted Per Share Value based on latest NOSH - 67,280
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.70 16.56 14.03 13.81 17.26 17.49 15.39 -3.00%
EPS 1.08 1.39 0.78 1.01 1.43 1.58 0.84 18.22%
DPS 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
NAPS 0.8968 0.8889 0.9005 0.895 0.8842 0.8733 0.863 2.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.82 1.03 1.09 1.20 0.96 0.83 1.04 -
P/RPS 4.50 5.03 6.26 7.01 4.49 3.84 5.51 -12.61%
P/EPS 61.19 59.88 112.37 96.00 54.24 42.56 100.97 -28.36%
EY 1.63 1.67 0.89 1.04 1.84 2.35 0.99 39.39%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.97 1.08 0.88 0.77 0.98 -17.06%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 01/08/02 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 -
Price 0.80 1.05 1.20 1.16 1.03 0.94 0.86 -
P/RPS 4.39 5.13 6.89 6.78 4.82 4.35 4.56 -2.49%
P/EPS 59.70 61.05 123.71 92.80 58.19 48.21 83.50 -20.02%
EY 1.68 1.64 0.81 1.08 1.72 2.07 1.20 25.12%
DY 0.00 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 1.07 1.05 0.94 0.87 0.81 -7.54%

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