[PARAGON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1402.04%
YoY- -5761.54%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,711 39,582 41,727 38,031 65,229 96,585 67,371 -10.03%
PBT -161 650 -131 -17,664 417 50 262 -
Tax -137 0 0 0 -105 5 -240 -8.91%
NP -298 650 -131 -17,664 312 55 22 -
-
NP to SH -298 650 -131 -17,664 312 55 22 -
-
Tax Rate - 0.00% - - 25.18% -10.00% 91.60% -
Total Cost 36,009 38,932 41,858 55,695 64,917 96,530 67,349 -9.90%
-
Net Worth 58,453 59,806 56,257 55,373 73,970 76,401 80,454 -5.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,453 59,806 56,257 55,373 73,970 76,401 80,454 -5.18%
NOSH 64,782 65,000 65,499 64,703 65,000 68,750 73,333 -2.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.83% 1.64% -0.31% -46.45% 0.48% 0.06% 0.03% -
ROE -0.51% 1.09% -0.23% -31.90% 0.42% 0.07% 0.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.12 60.90 63.71 58.78 100.35 140.49 91.87 -8.15%
EPS -0.46 1.00 -0.20 -27.30 0.48 0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9023 0.9201 0.8589 0.8558 1.138 1.1113 1.0971 -3.20%
Adjusted Per Share Value based on latest NOSH - 64,709
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.85 47.50 50.07 45.64 78.27 115.90 80.85 -10.03%
EPS -0.36 0.78 -0.16 -21.20 0.37 0.07 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.7177 0.6751 0.6645 0.8876 0.9168 0.9654 -5.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.23 0.16 0.47 0.52 0.47 0.48 -
P/RPS 0.36 0.38 0.25 0.80 0.52 0.33 0.52 -5.93%
P/EPS -43.48 23.00 -80.00 -1.72 108.33 587.50 1,600.00 -
EY -2.30 4.35 -1.25 -58.09 0.92 0.17 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.19 0.55 0.46 0.42 0.44 -10.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 29/11/06 -
Price 0.22 0.25 0.20 0.45 0.48 0.46 0.47 -
P/RPS 0.40 0.41 0.31 0.77 0.48 0.33 0.51 -3.96%
P/EPS -47.83 25.00 -100.00 -1.65 100.00 575.00 1,566.67 -
EY -2.09 4.00 -1.00 -60.67 1.00 0.17 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.23 0.53 0.42 0.41 0.43 -9.25%

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