[PARAGON] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.81%
YoY- 0.77%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 81,472 67,540 45,732 47,512 46,772 51,284 27,900 19.54%
PBT 1,596 2,004 632 2,632 2,624 2,848 -812 -
Tax -164 -384 -8 -8 -20 -48 812 -
NP 1,432 1,620 624 2,624 2,604 2,800 0 -
-
NP to SH 1,432 1,620 624 2,624 2,604 2,800 -812 -
-
Tax Rate 10.28% 19.16% 1.27% 0.30% 0.76% 1.69% - -
Total Cost 80,040 65,920 45,108 44,888 44,168 48,484 27,900 19.19%
-
Net Worth 73,443 69,207 69,630 74,984 75,039 71,916 14,022 31.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 73,443 69,207 69,630 74,984 75,039 71,916 14,022 31.76%
NOSH 66,296 67,499 67,826 66,938 67,113 67,961 13,999 29.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.76% 2.40% 1.36% 5.52% 5.57% 5.46% 0.00% -
ROE 1.95% 2.34% 0.90% 3.50% 3.47% 3.89% -5.79% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 122.89 100.06 67.43 70.98 69.69 75.46 199.29 -7.73%
EPS 2.16 2.40 0.92 3.92 3.88 4.12 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1078 1.0253 1.0266 1.1202 1.1181 1.0582 1.0016 1.69%
Adjusted Per Share Value based on latest NOSH - 66,938
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 97.19 80.57 54.55 56.68 55.79 61.18 33.28 19.54%
EPS 1.71 1.93 0.74 3.13 3.11 3.34 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8761 0.8256 0.8306 0.8945 0.8951 0.8579 0.1673 31.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.60 0.70 0.90 0.77 1.09 1.04 2.55 -
P/RPS 0.49 0.70 1.33 1.08 1.56 1.38 1.28 -14.78%
P/EPS 27.78 29.17 97.83 19.64 28.09 25.24 -43.97 -
EY 3.60 3.43 1.02 5.09 3.56 3.96 -2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.88 0.69 0.97 0.98 2.55 -22.78%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 15/05/01 14/04/00 -
Price 0.56 0.62 0.81 0.76 1.20 0.86 2.13 -
P/RPS 0.46 0.62 1.20 1.07 1.72 1.14 1.07 -13.11%
P/EPS 25.93 25.83 88.04 19.39 30.93 20.87 -36.72 -
EY 3.86 3.87 1.14 5.16 3.23 4.79 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.79 0.68 1.07 0.81 2.13 -21.19%

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