[PARAGON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1450.73%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 55,845 59,714 60,778 57,991 56,278 53,549 50,692 6.66%
PBT 2,270 2,642 2,469 1,490 128 -17,194 -17,702 -
Tax 1,689 1,689 1,689 1,689 77 77 77 682.12%
NP 3,959 4,331 4,158 3,179 205 -17,117 -17,625 -
-
NP to SH 3,959 4,331 4,158 3,179 205 -17,117 -17,625 -
-
Tax Rate -74.41% -63.93% -68.41% -113.36% -60.16% - - -
Total Cost 51,886 55,383 56,620 54,812 56,073 70,666 68,317 -16.74%
-
Net Worth 59,871 58,959 59,473 58,907 55,528 54,534 54,847 6.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,871 58,959 59,473 58,907 55,528 54,534 54,847 6.01%
NOSH 65,070 64,578 64,553 64,726 64,651 64,454 63,999 1.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.09% 7.25% 6.84% 5.48% 0.36% -31.97% -34.77% -
ROE 6.61% 7.35% 6.99% 5.40% 0.37% -31.39% -32.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 85.82 92.47 94.15 89.59 87.05 83.08 79.21 5.48%
EPS 6.08 6.71 6.44 4.91 0.32 -26.56 -27.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.913 0.9213 0.9101 0.8589 0.8461 0.857 4.84%
Adjusted Per Share Value based on latest NOSH - 64,726
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.62 71.23 72.50 69.18 67.13 63.88 60.47 6.66%
EPS 4.72 5.17 4.96 3.79 0.24 -20.42 -21.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7142 0.7033 0.7095 0.7027 0.6624 0.6505 0.6543 6.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.23 0.23 0.22 0.21 0.16 0.21 0.31 -
P/RPS 0.27 0.25 0.23 0.23 0.18 0.25 0.39 -21.72%
P/EPS 3.78 3.43 3.42 4.28 50.46 -0.79 -1.13 -
EY 26.45 29.16 29.28 23.39 1.98 -126.46 -88.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.24 0.23 0.19 0.25 0.36 -21.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 26/05/10 -
Price 0.25 0.20 0.22 0.23 0.20 0.19 0.26 -
P/RPS 0.29 0.22 0.23 0.26 0.23 0.23 0.33 -8.24%
P/EPS 4.11 2.98 3.42 4.68 63.07 -0.72 -0.94 -
EY 24.34 33.53 29.28 21.35 1.59 -139.77 -105.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.24 0.25 0.23 0.22 0.30 -6.77%

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