[PARAGON] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.65%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,736 17,043 16,711 31,475 36,411 32,143 38,203 -27.08%
PBT 460 108 94 215 1,616 269 -296 -
Tax -637 -13 -19 -73 -466 -379 347 -
NP -177 95 75 142 1,150 -110 51 -
-
NP to SH -177 95 75 142 1,150 -110 51 -
-
Tax Rate 138.48% 12.04% 20.21% 33.95% 28.84% 140.89% - -
Total Cost 23,913 16,948 16,636 31,333 35,261 32,253 38,152 -26.65%
-
Net Worth 74,471 72,073 71,368 73,439 74,096 71,907 71,297 2.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 655 - - - 653 - - -
Div Payout % 0.00% - - - 56.82% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 74,471 72,073 71,368 73,439 74,096 71,907 71,297 2.93%
NOSH 65,555 63,333 62,500 64,545 65,340 64,705 63,750 1.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -0.75% 0.56% 0.45% 0.45% 3.16% -0.34% 0.13% -
ROE -0.24% 0.13% 0.11% 0.19% 1.55% -0.15% 0.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.21 26.91 26.74 48.76 55.72 49.68 59.93 -28.42%
EPS -0.27 0.15 0.12 0.22 1.76 -0.17 0.08 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.136 1.138 1.1419 1.1378 1.134 1.1113 1.1184 1.04%
Adjusted Per Share Value based on latest NOSH - 64,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.31 20.33 19.93 37.55 43.43 38.34 45.57 -27.08%
EPS -0.21 0.11 0.09 0.17 1.37 -0.13 0.06 -
DPS 0.78 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.8884 0.8598 0.8514 0.8761 0.8839 0.8578 0.8505 2.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.49 0.48 0.43 0.47 0.56 -
P/RPS 1.24 1.93 1.83 0.98 0.77 0.95 0.93 21.03%
P/EPS -166.67 346.67 408.33 218.18 24.43 -276.47 700.00 -
EY -0.60 0.29 0.24 0.46 4.09 -0.36 0.14 -
DY 2.22 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.40 0.46 0.43 0.42 0.38 0.42 0.50 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 12/11/08 29/08/08 27/05/08 21/02/08 20/11/07 10/08/07 -
Price 0.45 0.48 0.49 0.50 0.48 0.46 0.52 -
P/RPS 1.24 1.78 1.83 1.03 0.86 0.93 0.87 26.51%
P/EPS -166.67 320.00 408.33 227.27 27.27 -270.59 650.00 -
EY -0.60 0.31 0.24 0.44 3.67 -0.37 0.15 -
DY 2.22 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.44 0.42 0.41 0.46 -8.85%

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