[PARAGON] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.55%
YoY- -25.05%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 73,043 51,506 48,900 49,258 56,544 35,899 23,364 -1.20%
PBT 2,872 2,015 2,294 3,868 4,847 1,457 -7,532 -
Tax -950 -653 -976 -317 -109 350 7,532 -
NP 1,922 1,362 1,318 3,551 4,738 1,807 0 -100.00%
-
NP to SH 1,922 1,362 1,318 3,551 4,738 1,405 -6,766 -
-
Tax Rate 33.08% 32.41% 42.55% 8.20% 2.25% -24.02% - -
Total Cost 71,121 50,144 47,582 45,707 51,806 34,092 23,364 -1.17%
-
Net Worth 69,954 63,625 74,243 74,733 73,685 71,999 14,986 -1.62%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 675 1,998 2,666 3,364 - - - -100.00%
Div Payout % 35.12% 146.70% 202.33% 94.73% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 69,954 63,625 74,243 74,733 73,685 71,999 14,986 -1.62%
NOSH 66,916 62,500 66,777 67,164 67,231 70,168 14,550 -1.60%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.63% 2.64% 2.70% 7.21% 8.38% 5.03% 0.00% -
ROE 2.75% 2.14% 1.78% 4.75% 6.43% 1.95% -45.15% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 109.16 82.41 73.23 73.34 84.10 51.16 160.58 0.41%
EPS 2.87 2.18 1.97 5.29 7.05 2.00 -46.50 -
DPS 1.00 3.20 4.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.0454 1.018 1.1118 1.1127 1.096 1.0261 1.03 -0.01%
Adjusted Per Share Value based on latest NOSH - 67,164
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 87.13 61.44 58.33 58.76 67.45 42.82 27.87 -1.20%
EPS 2.29 1.62 1.57 4.24 5.65 1.68 -8.07 -
DPS 0.81 2.38 3.18 4.01 0.00 0.00 0.00 -100.00%
NAPS 0.8345 0.759 0.8856 0.8915 0.879 0.8589 0.1788 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.59 0.77 0.86 0.82 0.96 1.13 0.00 -
P/RPS 0.54 0.93 1.17 1.12 1.14 2.21 0.00 -100.00%
P/EPS 20.54 35.33 43.57 15.51 13.62 56.43 0.00 -100.00%
EY 4.87 2.83 2.30 6.45 7.34 1.77 0.00 -100.00%
DY 1.69 4.15 4.65 6.10 0.00 0.00 0.00 -100.00%
P/NAPS 0.56 0.76 0.77 0.74 0.88 1.10 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 10/11/04 21/11/03 12/11/02 06/11/01 19/10/00 - -
Price 0.64 0.69 0.93 0.80 1.03 1.12 0.00 -
P/RPS 0.59 0.84 1.27 1.09 1.22 2.19 0.00 -100.00%
P/EPS 22.28 31.66 47.12 15.13 14.62 55.94 0.00 -100.00%
EY 4.49 3.16 2.12 6.61 6.84 1.79 0.00 -100.00%
DY 1.56 4.63 4.30 6.25 0.00 0.00 0.00 -100.00%
P/NAPS 0.61 0.68 0.84 0.72 0.94 1.09 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