[PARAGON] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.0%
YoY- -91.89%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 36,411 18,956 27,167 14,387 11,882 11,092 11,511 21.14%
PBT 1,616 1,196 1,796 320 990 251 1,046 7.51%
Tax -466 -172 -668 -293 -657 -955 -205 14.65%
NP 1,150 1,024 1,128 27 333 -704 841 5.35%
-
NP to SH 1,150 1,024 1,128 27 333 -704 841 5.35%
-
Tax Rate 28.84% 14.38% 37.19% 91.56% 66.36% 380.48% 19.60% -
Total Cost 35,261 17,932 26,039 14,360 11,549 11,796 10,670 22.03%
-
Net Worth 74,096 73,582 70,610 68,741 68,211 73,999 74,579 -0.10%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 653 660 667 675 1,998 2,666 3,364 -23.89%
Div Payout % 56.82% 64.52% 59.17% 2,500.00% 600.00% 0.00% 400.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 74,096 73,582 70,610 68,741 68,211 73,999 74,579 -0.10%
NOSH 65,340 66,064 66,745 67,500 66,600 66,666 67,280 -0.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.16% 5.40% 4.15% 0.19% 2.80% -6.35% 7.31% -
ROE 1.55% 1.39% 1.60% 0.04% 0.49% -0.95% 1.13% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.72 28.69 40.70 21.31 17.84 16.64 17.11 21.73%
EPS 1.76 1.55 1.69 0.04 0.50 -1.05 1.25 5.86%
DPS 1.00 1.00 1.00 1.00 3.00 4.00 5.00 -23.51%
NAPS 1.134 1.1138 1.0579 1.0184 1.0242 1.11 1.1085 0.37%
Adjusted Per Share Value based on latest NOSH - 67,500
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 43.69 22.75 32.60 17.26 14.26 13.31 13.81 21.15%
EPS 1.38 1.23 1.35 0.03 0.40 -0.84 1.01 5.33%
DPS 0.78 0.79 0.80 0.81 2.40 3.20 4.04 -23.96%
NAPS 0.8892 0.883 0.8473 0.8249 0.8185 0.888 0.895 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.43 0.45 0.65 0.73 0.95 0.81 1.20 -
P/RPS 0.77 1.57 1.60 3.42 5.32 4.87 7.01 -30.78%
P/EPS 24.43 29.03 38.46 1,825.00 190.00 -76.70 96.00 -20.38%
EY 4.09 3.44 2.60 0.05 0.53 -1.30 1.04 25.62%
DY 2.33 2.22 1.54 1.37 3.16 4.94 4.17 -9.24%
P/NAPS 0.38 0.40 0.61 0.72 0.93 0.73 1.08 -15.97%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 13/02/07 21/02/06 22/02/05 27/02/04 20/02/03 07/02/02 -
Price 0.48 0.45 0.60 0.72 0.89 0.83 1.16 -
P/RPS 0.86 1.57 1.47 3.38 4.99 4.99 6.78 -29.10%
P/EPS 27.27 29.03 35.50 1,800.00 178.00 -78.60 92.80 -18.45%
EY 3.67 3.44 2.82 0.06 0.56 -1.27 1.08 22.60%
DY 2.08 2.22 1.67 1.39 3.37 4.82 4.31 -11.42%
P/NAPS 0.42 0.40 0.57 0.71 0.87 0.75 1.05 -14.15%

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