[PARAGON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.71%
YoY- -51938.23%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,991 56,278 53,549 50,692 52,582 61,767 65,169 -7.46%
PBT 1,490 128 -17,194 -17,702 -17,405 -17,204 -608 -
Tax 1,689 77 77 77 77 -637 -650 -
NP 3,179 205 -17,117 -17,625 -17,328 -17,841 -1,258 -
-
NP to SH 3,179 205 -17,117 -17,625 -17,328 -17,841 -1,258 -
-
Tax Rate -113.36% -60.16% - - - - - -
Total Cost 54,812 56,073 70,666 68,317 69,910 79,608 66,427 -11.99%
-
Net Worth 58,907 55,528 54,534 54,847 55,216 55,378 72,379 -12.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 655 655 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,907 55,528 54,534 54,847 55,216 55,378 72,379 -12.79%
NOSH 64,726 64,651 64,454 63,999 64,130 64,709 64,734 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.48% 0.36% -31.97% -34.77% -32.95% -28.88% -1.93% -
ROE 5.40% 0.37% -31.39% -32.13% -31.38% -32.22% -1.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.59 87.05 83.08 79.21 81.99 95.45 100.67 -7.45%
EPS 4.91 0.32 -26.56 -27.54 -27.02 -27.57 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 1.01 1.01 -
NAPS 0.9101 0.8589 0.8461 0.857 0.861 0.8558 1.1181 -12.78%
Adjusted Per Share Value based on latest NOSH - 63,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.59 67.53 64.26 60.83 63.10 74.12 78.20 -7.46%
EPS 3.81 0.25 -20.54 -21.15 -20.79 -21.41 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.79 -
NAPS 0.7069 0.6663 0.6544 0.6582 0.6626 0.6645 0.8685 -12.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.16 0.21 0.31 0.47 0.47 0.42 -
P/RPS 0.23 0.18 0.25 0.39 0.57 0.49 0.42 -32.99%
P/EPS 4.28 50.46 -0.79 -1.13 -1.74 -1.70 -21.61 -
EY 23.39 1.98 -126.46 -88.84 -57.49 -58.66 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 2.16 2.41 -
P/NAPS 0.23 0.19 0.25 0.36 0.55 0.55 0.38 -28.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 24/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.23 0.20 0.19 0.26 0.38 0.45 0.45 -
P/RPS 0.26 0.23 0.23 0.33 0.46 0.47 0.45 -30.56%
P/EPS 4.68 63.07 -0.72 -0.94 -1.41 -1.63 -23.16 -
EY 21.35 1.59 -139.77 -105.92 -71.11 -61.27 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
P/NAPS 0.25 0.23 0.22 0.30 0.44 0.53 0.40 -26.83%

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