[PARAGON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.88%
YoY- -12935.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,278 53,549 50,692 52,582 61,767 65,169 71,400 -14.65%
PBT 128 -17,194 -17,702 -17,405 -17,204 -608 703 -67.84%
Tax 77 77 77 77 -637 -650 -669 -
NP 205 -17,117 -17,625 -17,328 -17,841 -1,258 34 230.90%
-
NP to SH 205 -17,117 -17,625 -17,328 -17,841 -1,258 34 230.90%
-
Tax Rate -60.16% - - - - - 95.16% -
Total Cost 56,073 70,666 68,317 69,910 79,608 66,427 71,366 -14.83%
-
Net Worth 55,528 54,534 54,847 55,216 55,378 72,379 77,674 -20.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 655 655 655 -
Div Payout % - - - - 0.00% 0.00% 1,928.10% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,528 54,534 54,847 55,216 55,378 72,379 77,674 -20.03%
NOSH 64,651 64,454 63,999 64,130 64,709 64,734 68,333 -3.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.36% -31.97% -34.77% -32.95% -28.88% -1.93% 0.05% -
ROE 0.37% -31.39% -32.13% -31.38% -32.22% -1.74% 0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.05 83.08 79.21 81.99 95.45 100.67 104.49 -11.45%
EPS 0.32 -26.56 -27.54 -27.02 -27.57 -1.94 0.05 244.32%
DPS 0.00 0.00 0.00 0.00 1.01 1.01 0.96 -
NAPS 0.8589 0.8461 0.857 0.861 0.8558 1.1181 1.1367 -17.02%
Adjusted Per Share Value based on latest NOSH - 64,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.13 63.88 60.47 62.72 73.68 77.74 85.17 -14.66%
EPS 0.24 -20.42 -21.02 -20.67 -21.28 -1.50 0.04 229.83%
DPS 0.00 0.00 0.00 0.00 0.78 0.78 0.78 -
NAPS 0.6624 0.6505 0.6543 0.6587 0.6606 0.8634 0.9266 -20.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.16 0.21 0.31 0.47 0.47 0.42 0.44 -
P/RPS 0.18 0.25 0.39 0.57 0.49 0.42 0.42 -43.12%
P/EPS 50.46 -0.79 -1.13 -1.74 -1.70 -21.61 884.31 -85.15%
EY 1.98 -126.46 -88.84 -57.49 -58.66 -4.63 0.11 585.62%
DY 0.00 0.00 0.00 0.00 2.16 2.41 2.18 -
P/NAPS 0.19 0.25 0.36 0.55 0.55 0.38 0.39 -38.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.20 0.19 0.26 0.38 0.45 0.45 0.33 -
P/RPS 0.23 0.23 0.33 0.46 0.47 0.45 0.32 -19.74%
P/EPS 63.07 -0.72 -0.94 -1.41 -1.63 -23.16 663.24 -79.13%
EY 1.59 -139.77 -105.92 -71.11 -61.27 -4.32 0.15 381.85%
DY 0.00 0.00 0.00 0.00 2.25 2.25 2.91 -
P/NAPS 0.23 0.22 0.30 0.44 0.53 0.40 0.29 -14.30%

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