[PARAGON] YoY 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- 102.04%
YoY- 289.83%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,635 11,903 16,264 14,551 23,736 36,411 18,956 -6.53%
PBT -538 765 1,621 259 460 1,616 1,196 -
Tax 272 -1,632 1,689 77 -637 -466 -172 -
NP -266 -867 3,310 336 -177 1,150 1,024 -
-
NP to SH -250 -867 3,310 336 -177 1,150 1,024 -
-
Tax Rate - 213.33% -104.19% -29.73% 138.48% 28.84% 14.38% -
Total Cost 12,901 12,770 12,954 14,215 23,913 35,261 17,932 -5.33%
-
Net Worth 54,786 58,664 58,907 55,216 74,471 74,096 73,582 -4.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 655 653 660 -
Div Payout % - - - - 0.00% 56.82% 64.52% -
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 54,786 58,664 58,907 55,216 74,471 74,096 73,582 -4.79%
NOSH 60,975 64,701 64,726 64,130 65,555 65,340 66,064 -1.32%
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 -2.11% -7.28% 20.35% 2.31% -0.75% 3.16% 5.40% -
ROE -0.46% -1.48% 5.62% 0.61% -0.24% 1.55% 1.39% -
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 20.72 18.40 25.13 22.69 36.21 55.72 28.69 -5.27%
EPS -0.41 -1.34 5.12 0.52 -0.27 1.76 1.55 -
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 15.07 14.20 19.40 17.36 28.31 43.43 22.61 -6.53%
EPS -0.30 -1.03 3.95 0.40 -0.21 1.37 1.22 -
DPS 0.00 0.00 0.00 0.00 0.78 0.78 0.79 -
NAPS 0.6535 0.6998 0.7027 0.6587 0.8884 0.8839 0.8778 -4.79%
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 1.01 1.30 0.84 2.07 1.24 0.77 1.57 -7.08%
P/EPS -51.22 -17.91 4.11 89.71 -166.67 24.43 29.03 -
EY -1.95 -5.58 24.35 1.11 -0.60 4.09 3.44 -
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 0.87 1.25 0.92 1.67 1.24 0.86 1.57 -9.36%
P/EPS -43.90 -17.16 4.50 72.53 -166.67 27.27 29.03 -
EY -2.28 -5.83 22.23 1.38 -0.60 3.67 3.44 -
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