[PARAGON] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 53.41%
YoY- 159.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 125,900 104,956 81,472 67,540 45,732 47,512 46,772 17.92%
PBT 860 308 1,596 2,004 632 2,632 2,624 -16.95%
Tax -292 148 -164 -384 -8 -8 -20 56.27%
NP 568 456 1,432 1,620 624 2,624 2,604 -22.39%
-
NP to SH 568 456 1,432 1,620 624 2,624 2,604 -22.39%
-
Tax Rate 33.95% -48.05% 10.28% 19.16% 1.27% 0.30% 0.76% -
Total Cost 125,332 104,500 80,040 65,920 45,108 44,888 44,168 18.96%
-
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
NOSH 64,545 67,058 66,296 67,499 67,826 66,938 67,113 -0.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.45% 0.43% 1.76% 2.40% 1.36% 5.52% 5.57% -
ROE 0.77% 0.61% 1.95% 2.34% 0.90% 3.50% 3.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 195.06 156.51 122.89 100.06 67.43 70.98 69.69 18.69%
EPS 0.88 0.68 2.16 2.40 0.92 3.92 3.88 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1378 1.1165 1.1078 1.0253 1.0266 1.1202 1.1181 0.29%
Adjusted Per Share Value based on latest NOSH - 67,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 151.08 125.95 97.77 81.05 54.88 57.01 56.13 17.92%
EPS 0.68 0.55 1.72 1.94 0.75 3.15 3.12 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8813 0.8985 0.8813 0.8305 0.8356 0.8998 0.9005 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.48 0.50 0.60 0.70 0.90 0.77 1.09 -
P/RPS 0.25 0.32 0.49 0.70 1.33 1.08 1.56 -26.27%
P/EPS 54.55 73.53 27.78 29.17 97.83 19.64 28.09 11.68%
EY 1.83 1.36 3.60 3.43 1.02 5.09 3.56 -10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.54 0.68 0.88 0.69 0.97 -13.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 30/05/07 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 -
Price 0.50 0.48 0.56 0.62 0.81 0.76 1.20 -
P/RPS 0.26 0.31 0.46 0.62 1.20 1.07 1.72 -26.99%
P/EPS 56.82 70.59 25.93 25.83 88.04 19.39 30.93 10.65%
EY 1.76 1.42 3.86 3.87 1.14 5.16 3.23 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.51 0.60 0.79 0.68 1.07 -13.75%

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