[PARAGON] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -19.59%
YoY- -57.9%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 91,994 65,079 51,447 47,464 51,387 53,514 31,697 19.42%
PBT 3,254 1,855 2,597 2,686 4,118 4,867 -162 -
Tax -1,112 -711 -659 -1,069 -277 -70 720 -
NP 2,142 1,144 1,938 1,617 3,841 4,797 558 25.11%
-
NP to SH 2,142 1,144 1,938 1,617 3,841 4,797 -135 -
-
Tax Rate 34.17% 38.33% 25.38% 39.80% 6.73% 1.44% - -
Total Cost 89,852 63,935 49,509 45,847 47,546 48,717 31,139 19.30%
-
Net Worth 73,927 69,912 69,939 75,943 74,074 72,771 61,827 3.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 667 675 1,998 2,666 3,364 - - -
Div Payout % 31.16% 59.00% 103.10% 164.91% 87.58% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 73,927 69,912 69,939 75,943 74,074 72,771 61,827 3.02%
NOSH 66,818 67,352 67,301 67,105 67,383 67,487 61,318 1.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.33% 1.76% 3.77% 3.41% 7.47% 8.96% 1.76% -
ROE 2.90% 1.64% 2.77% 2.13% 5.19% 6.59% -0.22% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 137.68 96.62 76.44 70.73 76.26 79.30 51.69 17.72%
EPS 3.21 1.70 2.88 2.41 5.70 7.11 -0.22 -
DPS 1.00 1.00 3.00 4.00 5.00 0.00 0.00 -
NAPS 1.1064 1.038 1.0392 1.1317 1.0993 1.0783 1.0083 1.55%
Adjusted Per Share Value based on latest NOSH - 67,105
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.74 77.63 61.37 56.62 61.30 63.84 37.81 19.42%
EPS 2.56 1.36 2.31 1.93 4.58 5.72 -0.16 -
DPS 0.80 0.81 2.38 3.18 4.01 0.00 0.00 -
NAPS 0.8819 0.834 0.8343 0.9059 0.8836 0.8681 0.7375 3.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.60 0.90 0.88 1.03 0.83 1.27 -
P/RPS 0.42 0.62 1.18 1.24 1.35 1.05 2.46 -25.50%
P/EPS 18.09 35.32 31.25 36.52 18.07 11.68 -576.85 -
EY 5.53 2.83 3.20 2.74 5.53 8.56 -0.17 -
DY 1.72 1.67 3.33 4.55 4.85 0.00 0.00 -
P/NAPS 0.52 0.58 0.87 0.78 0.94 0.77 1.26 -13.70%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 27/08/04 26/08/03 01/08/02 02/08/01 28/07/00 -
Price 0.47 0.57 0.77 1.01 1.05 0.94 1.34 -
P/RPS 0.34 0.59 1.01 1.43 1.38 1.19 2.59 -28.69%
P/EPS 14.66 33.56 26.74 41.91 18.42 13.22 -608.64 -
EY 6.82 2.98 3.74 2.39 5.43 7.56 -0.16 -
DY 2.13 1.76 3.90 3.96 4.76 0.00 0.00 -
P/NAPS 0.42 0.55 0.74 0.89 0.96 0.87 1.33 -17.47%

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