[PARAGON] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1.9%
YoY- -12935.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 48,346 51,485 57,991 52,582 88,965 132,996 86,327 -9.20%
PBT -699 1,415 1,490 -17,405 877 1,666 1,458 -
Tax 135 -1,632 1,689 77 -742 -461 -412 -
NP -564 -217 3,179 -17,328 135 1,205 1,046 -
-
NP to SH -549 -217 3,179 -17,328 135 1,205 1,046 -
-
Tax Rate - 115.34% -113.36% - 84.61% 27.67% 28.26% -
Total Cost 48,910 51,702 54,812 69,910 88,830 131,791 85,281 -8.84%
-
Net Worth 56,698 57,868 58,880 55,697 73,028 74,264 73,736 -4.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 642 654 662 -
Div Payout % - - - - 476.19% 54.35% 63.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 56,698 57,868 58,880 55,697 73,028 74,264 73,736 -4.28%
NOSH 63,103 63,823 64,696 64,689 64,285 65,489 66,202 -0.79%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.17% -0.42% 5.48% -32.95% 0.15% 0.91% 1.21% -
ROE -0.97% -0.37% 5.40% -31.11% 0.18% 1.62% 1.42% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.61 80.67 89.63 81.28 138.39 203.08 130.40 -8.47%
EPS -0.87 -0.34 4.91 -26.77 0.21 1.84 1.58 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 0.8985 0.9067 0.9101 0.861 1.136 1.134 1.1138 -3.51%
Adjusted Per Share Value based on latest NOSH - 64,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.67 61.42 69.18 62.72 106.13 158.65 102.98 -9.20%
EPS -0.65 -0.26 3.79 -20.67 0.16 1.44 1.25 -
DPS 0.00 0.00 0.00 0.00 0.77 0.78 0.79 -
NAPS 0.6764 0.6903 0.7024 0.6644 0.8712 0.8859 0.8796 -4.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.21 0.24 0.21 0.47 0.45 0.43 0.45 -
P/RPS 0.27 0.30 0.23 0.58 0.33 0.21 0.35 -4.22%
P/EPS -24.14 -70.59 4.27 -1.75 214.29 23.37 28.48 -
EY -4.14 -1.42 23.40 -56.99 0.47 4.28 3.51 -
DY 0.00 0.00 0.00 0.00 2.22 2.33 2.22 -
P/NAPS 0.23 0.26 0.23 0.55 0.40 0.38 0.40 -8.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 21/02/08 13/02/07 -
Price 0.18 0.23 0.23 0.38 0.45 0.48 0.45 -
P/RPS 0.23 0.29 0.26 0.47 0.33 0.24 0.35 -6.75%
P/EPS -20.69 -67.65 4.68 -1.42 214.29 26.09 28.48 -
EY -4.83 -1.48 21.36 -70.49 0.47 3.83 3.51 -
DY 0.00 0.00 0.00 0.00 2.22 2.08 2.22 -
P/NAPS 0.20 0.25 0.25 0.44 0.40 0.42 0.40 -10.90%

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