[PARAGON] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.34%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 89,306 85,823 73,043 65,079 59,463 54,011 51,506 44.37%
PBT 4,246 4,348 2,872 1,855 1,688 1,345 2,015 64.43%
Tax -1,270 -1,325 -950 -711 -383 -289 -653 55.87%
NP 2,976 3,023 1,922 1,144 1,305 1,056 1,362 68.46%
-
NP to SH 2,976 3,023 1,922 1,144 1,305 1,056 1,362 68.46%
-
Tax Rate 29.91% 30.47% 33.08% 38.33% 22.69% 21.49% 32.41% -
Total Cost 86,330 82,800 71,121 63,935 58,158 52,955 50,144 43.69%
-
Net Worth 73,443 70,610 69,954 69,912 69,207 68,741 63,625 10.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 667 667 675 675 675 675 1,998 -51.90%
Div Payout % 22.43% 22.08% 35.12% 59.00% 51.72% 63.92% 146.70% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 73,443 70,610 69,954 69,912 69,207 68,741 63,625 10.04%
NOSH 66,296 66,745 66,916 67,352 67,499 67,500 62,500 4.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.33% 3.52% 2.63% 1.76% 2.19% 1.96% 2.64% -
ROE 4.05% 4.28% 2.75% 1.64% 1.89% 1.54% 2.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 134.71 128.58 109.16 96.62 88.09 80.02 82.41 38.80%
EPS 4.49 4.53 2.87 1.70 1.93 1.56 2.18 61.95%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 3.20 -53.98%
NAPS 1.1078 1.0579 1.0454 1.038 1.0253 1.0184 1.018 5.80%
Adjusted Per Share Value based on latest NOSH - 67,352
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 107.17 102.99 87.65 78.09 71.36 64.81 61.81 44.37%
EPS 3.57 3.63 2.31 1.37 1.57 1.27 1.63 68.73%
DPS 0.80 0.80 0.81 0.81 0.81 0.81 2.40 -51.95%
NAPS 0.8813 0.8473 0.8395 0.8389 0.8305 0.8249 0.7635 10.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.60 0.65 0.59 0.60 0.70 0.73 0.77 -
P/RPS 0.45 0.51 0.54 0.62 0.79 0.91 0.93 -38.39%
P/EPS 13.37 14.35 20.54 35.32 36.21 46.66 35.33 -47.71%
EY 7.48 6.97 4.87 2.83 2.76 2.14 2.83 91.27%
DY 1.67 1.54 1.69 1.67 1.43 1.37 4.15 -45.52%
P/NAPS 0.54 0.61 0.56 0.58 0.68 0.72 0.76 -20.39%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 21/02/06 15/11/05 22/08/05 17/05/05 22/02/05 10/11/04 -
Price 0.56 0.60 0.64 0.57 0.62 0.72 0.69 -
P/RPS 0.42 0.47 0.59 0.59 0.70 0.90 0.84 -37.03%
P/EPS 12.48 13.25 22.28 33.56 32.07 46.02 31.66 -46.26%
EY 8.02 7.55 4.49 2.98 3.12 2.17 3.16 86.16%
DY 1.79 1.67 1.56 1.76 1.61 1.39 4.63 -46.96%
P/NAPS 0.51 0.57 0.61 0.55 0.60 0.71 0.68 -17.46%

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