[PARAGON] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 18.77%
YoY- 3653.33%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 52,156 53,284 56,544 53,514 48,564 42,718 35,899 28.30%
PBT 4,282 4,338 4,847 4,867 4,135 3,220 1,457 105.30%
Tax -284 -291 -109 -70 -96 119 350 -
NP 3,998 4,047 4,738 4,797 4,039 3,339 1,807 69.87%
-
NP to SH 3,998 4,047 4,738 4,797 4,039 3,136 1,405 100.93%
-
Tax Rate 6.63% 6.71% 2.25% 1.44% 2.32% -3.70% -24.02% -
Total Cost 48,158 49,237 51,806 48,717 44,525 39,379 34,092 25.92%
-
Net Worth 75,039 74,579 73,685 72,771 71,916 73,312 71,999 2.79%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 3,364 3,364 - - - - - -
Div Payout % 84.14% 83.12% - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 75,039 74,579 73,685 72,771 71,916 73,312 71,999 2.79%
NOSH 67,113 67,280 67,231 67,487 67,961 69,954 70,168 -2.92%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.67% 7.60% 8.38% 8.96% 8.32% 7.82% 5.03% -
ROE 5.33% 5.43% 6.43% 6.59% 5.62% 4.28% 1.95% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 77.71 79.20 84.10 79.30 71.46 61.07 51.16 32.17%
EPS 5.96 6.02 7.05 7.11 5.94 4.48 2.00 107.22%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.1085 1.096 1.0783 1.0582 1.048 1.0261 5.89%
Adjusted Per Share Value based on latest NOSH - 67,487
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 62.22 63.56 67.45 63.84 57.93 50.96 42.82 28.31%
EPS 4.77 4.83 5.65 5.72 4.82 3.74 1.68 100.63%
DPS 4.01 4.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8951 0.8897 0.879 0.8681 0.8579 0.8745 0.8589 2.79%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.09 1.20 0.96 0.83 1.04 1.00 1.13 -
P/RPS 1.40 1.52 1.14 1.05 1.46 1.64 2.21 -26.26%
P/EPS 18.30 19.95 13.62 11.68 17.50 22.31 56.43 -52.83%
EY 5.47 5.01 7.34 8.56 5.71 4.48 1.77 112.31%
DY 4.59 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.88 0.77 0.98 0.95 1.10 -8.04%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 07/02/02 06/11/01 02/08/01 15/05/01 15/02/01 19/10/00 -
Price 1.20 1.16 1.03 0.94 0.86 1.05 1.12 -
P/RPS 1.54 1.46 1.22 1.19 1.20 1.72 2.19 -20.93%
P/EPS 20.14 19.28 14.62 13.22 14.47 23.42 55.94 -49.42%
EY 4.96 5.19 6.84 7.56 6.91 4.27 1.79 97.40%
DY 4.17 4.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 0.94 0.87 0.81 1.00 1.09 -1.22%

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