[PARAGON] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 90.95%
YoY- 99.26%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 49,582 47,614 52,776 55,636 50,708 86,972 128,780 -14.69%
PBT -957 -214 866 -174 -23,552 556 66 -
Tax 0 -182 0 0 0 -140 6 -
NP -957 -397 866 -174 -23,552 416 73 -
-
NP to SH -957 -397 866 -174 -23,552 416 73 -
-
Tax Rate - - 0.00% - - 25.18% -9.09% -
Total Cost 50,539 48,011 51,909 55,810 74,260 86,556 128,706 -14.41%
-
Net Worth 57,401 58,453 59,806 56,257 55,373 73,970 76,401 -4.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 57,401 58,453 59,806 56,257 55,373 73,970 76,401 -4.64%
NOSH 64,684 64,782 64,999 65,499 64,703 65,000 68,749 -1.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.93% -0.83% 1.64% -0.31% -46.45% 0.48% 0.06% -
ROE -1.67% -0.68% 1.45% -0.31% -42.53% 0.56% 0.10% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.65 73.50 81.19 84.94 78.37 133.80 187.32 -13.82%
EPS -1.48 -0.61 1.33 -0.27 -36.40 0.64 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8874 0.9023 0.9201 0.8589 0.8558 1.138 1.1113 -3.67%
Adjusted Per Share Value based on latest NOSH - 64,651
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.50 57.14 63.33 66.76 60.85 104.37 154.54 -14.69%
EPS -1.15 -0.48 1.04 -0.21 -28.26 0.50 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.7014 0.7177 0.6751 0.6645 0.8876 0.9168 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.235 0.20 0.23 0.16 0.47 0.52 0.47 -
P/RPS 0.31 0.27 0.28 0.19 0.60 0.39 0.25 3.64%
P/EPS -15.88 -32.61 17.25 -60.00 -1.29 81.25 440.63 -
EY -6.30 -3.07 5.80 -1.67 -77.45 1.23 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.25 0.19 0.55 0.46 0.42 -7.67%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 -
Price 0.23 0.22 0.25 0.20 0.45 0.48 0.46 -
P/RPS 0.30 0.30 0.31 0.24 0.57 0.36 0.25 3.08%
P/EPS -15.54 -35.87 18.75 -75.00 -1.24 75.00 431.25 -
EY -6.43 -2.79 5.33 -1.33 -80.89 1.33 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.27 0.23 0.53 0.42 0.41 -7.30%

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