[PARAGON] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
06-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -9.57%
YoY- -4.72%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 13,746 13,687 12,251 14,380 11,350 7,148 4,760 -1.12%
PBT 33 615 1,007 1,257 1,277 -342 -1,886 -
Tax -8 -14 -107 -67 -28 342 1,886 -
NP 25 601 900 1,190 1,249 0 0 -100.00%
-
NP to SH 25 601 900 1,190 1,249 -291 -1,785 -
-
Tax Rate 24.24% 2.28% 10.63% 5.33% 2.19% - - -
Total Cost 13,721 13,086 11,351 13,190 10,101 7,148 4,760 -1.11%
-
Net Worth 63,625 74,243 74,733 73,685 71,999 14,986 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 63,625 74,243 74,733 73,685 71,999 14,986 0 -100.00%
NOSH 62,500 66,777 67,164 67,231 70,168 14,550 13,730 -1.59%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 0.18% 4.39% 7.35% 8.28% 11.00% 0.00% 0.00% -
ROE 0.04% 0.81% 1.20% 1.61% 1.73% -1.94% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 21.99 20.50 18.24 21.39 16.18 49.13 34.67 0.48%
EPS 0.04 0.90 1.34 1.77 1.78 -2.00 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.018 1.1118 1.1127 1.096 1.0261 1.03 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,231
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 16.40 16.33 14.61 17.15 13.54 8.53 5.68 -1.12%
EPS 0.03 0.72 1.07 1.42 1.49 -0.35 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.759 0.8856 0.8915 0.879 0.8589 0.1788 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.77 0.86 0.82 0.96 1.13 0.00 0.00 -
P/RPS 3.50 4.20 4.50 4.49 6.99 0.00 0.00 -100.00%
P/EPS 1,925.00 95.56 61.19 54.24 63.48 0.00 0.00 -100.00%
EY 0.05 1.05 1.63 1.84 1.58 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.74 0.88 1.10 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 10/11/04 21/11/03 12/11/02 06/11/01 19/10/00 12/11/99 - -
Price 0.69 0.93 0.80 1.03 1.12 0.00 0.00 -
P/RPS 3.14 4.54 4.39 4.82 6.92 0.00 0.00 -100.00%
P/EPS 1,725.00 103.33 59.70 58.19 62.92 0.00 0.00 -100.00%
EY 0.06 0.97 1.68 1.72 1.59 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.72 0.94 1.09 0.00 0.00 -100.00%

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