[PARAGON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.31%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 86,234 73,892 51,756 48,242 50,992 54,786 33,194 17.23%
PBT 816 3,004 1,984 2,856 3,630 4,070 776 0.84%
Tax -394 -820 24 -14 -10 -38 -66 34.66%
NP 422 2,184 2,008 2,842 3,620 4,032 710 -8.30%
-
NP to SH 422 2,184 2,008 2,842 3,620 4,032 710 -8.30%
-
Tax Rate 48.28% 27.30% -1.21% 0.49% 0.28% 0.93% 8.51% -
Total Cost 85,812 71,708 49,748 45,400 47,372 50,754 32,484 17.56%
-
Net Worth 72,953 69,539 69,557 75,855 73,967 72,948 43,126 9.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 72,953 69,539 69,557 75,855 73,967 72,948 43,126 9.15%
NOSH 65,937 66,993 66,933 67,028 67,286 67,651 42,771 7.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.49% 2.96% 3.88% 5.89% 7.10% 7.36% 2.14% -
ROE 0.58% 3.14% 2.89% 3.75% 4.89% 5.53% 1.65% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 130.78 110.30 77.32 71.97 75.78 80.98 77.61 9.08%
EPS 0.64 3.26 3.00 4.24 5.38 5.96 1.66 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1064 1.038 1.0392 1.1317 1.0993 1.0783 1.0083 1.55%
Adjusted Per Share Value based on latest NOSH - 67,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.48 88.67 62.11 57.89 61.19 65.74 39.83 17.24%
EPS 0.51 2.62 2.41 3.41 4.34 4.84 0.85 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8754 0.8345 0.8347 0.9103 0.8876 0.8754 0.5175 9.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.60 0.90 0.88 1.03 0.83 1.27 -
P/RPS 0.44 0.54 1.16 1.22 1.36 1.02 1.64 -19.68%
P/EPS 90.62 18.40 30.00 20.75 19.14 13.93 76.51 2.85%
EY 1.10 5.43 3.33 4.82 5.22 7.18 1.31 -2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.87 0.78 0.94 0.77 1.26 -13.70%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 02/08/01 28/07/00 -
Price 0.47 0.57 0.77 1.01 1.05 0.94 1.34 -
P/RPS 0.36 0.52 1.00 1.40 1.39 1.16 1.73 -23.01%
P/EPS 73.44 17.48 25.67 23.82 19.52 15.77 80.72 -1.56%
EY 1.36 5.72 3.90 4.20 5.12 6.34 1.24 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.74 0.89 0.96 0.87 1.33 -17.47%

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