[PARAGON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.63%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 50,714 48,780 96,372 128,884 86,234 73,892 51,756 -0.33%
PBT -1,930 -2,352 618 -438 816 3,004 1,984 -
Tax 0 0 -184 768 -394 -820 24 -
NP -1,930 -2,352 434 330 422 2,184 2,008 -
-
NP to SH -1,930 -2,352 434 330 422 2,184 2,008 -
-
Tax Rate - - 29.77% - 48.28% 27.30% -1.21% -
Total Cost 52,644 51,132 95,938 128,554 85,812 71,708 49,748 0.94%
-
Net Worth 54,797 105,420 75,088 73,814 72,953 69,539 69,557 -3.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 54,797 105,420 75,088 73,814 72,953 69,539 69,557 -3.89%
NOSH 64,765 94,285 65,757 66,000 65,937 66,993 66,933 -0.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -3.81% -4.82% 0.45% 0.26% 0.49% 2.96% 3.88% -
ROE -3.52% -2.23% 0.58% 0.45% 0.58% 3.14% 2.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 78.30 51.74 146.56 195.28 130.78 110.30 77.32 0.21%
EPS -2.98 -3.64 0.66 0.50 0.64 3.26 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8461 1.1181 1.1419 1.1184 1.1064 1.038 1.0392 -3.36%
Adjusted Per Share Value based on latest NOSH - 63,750
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 60.50 58.19 114.96 153.75 102.87 88.15 61.74 -0.33%
EPS -2.30 -2.81 0.52 0.39 0.50 2.61 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 1.2576 0.8957 0.8805 0.8703 0.8295 0.8297 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.21 0.42 0.49 0.56 0.58 0.60 0.90 -
P/RPS 0.27 0.81 0.33 0.29 0.44 0.54 1.16 -21.56%
P/EPS -7.05 -16.84 74.24 112.00 90.62 18.40 30.00 -
EY -14.19 -5.94 1.35 0.89 1.10 5.43 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.38 0.43 0.50 0.52 0.58 0.87 -18.75%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 29/08/08 10/08/07 29/08/06 22/08/05 27/08/04 -
Price 0.19 0.45 0.49 0.52 0.47 0.57 0.77 -
P/RPS 0.24 0.87 0.33 0.27 0.36 0.52 1.00 -21.15%
P/EPS -6.38 -18.04 74.24 104.00 73.44 17.48 25.67 -
EY -15.68 -5.54 1.35 0.96 1.36 5.72 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.40 0.43 0.46 0.42 0.55 0.74 -18.29%

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