[PARAGON] YoY TTM Result on 30-Sep-2005 [#3]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	101,640	115,541	94,538	73,043	51,506	48,900	49,258	12.81%
YoY %	-12.03%	22.22%	29.43%	41.81%	5.33%	-0.73%	-	-
Horiz. %	206.34%	234.56%	191.92%	148.29%	104.56%	99.27%	100.00%	-
PBT	2,033	1,246	2,058	2,872	2,015	2,294	3,868	-10.15%
YoY %	63.16%	-39.46%	-28.34%	42.53%	-12.16%	-40.69%	-	-
Horiz. %	52.56%	32.21%	53.21%	74.25%	52.09%	59.31%	100.00%	-
Tax	-571	-167	-908	-950	-653	-976	-317	10.29%
YoY %	-241.92%	81.61%	4.42%	-45.48%	33.09%	-207.89%	-	-
Horiz. %	180.13%	52.68%	286.44%	299.68%	205.99%	307.89%	100.00%	-
NP	1,462	1,079	1,150	1,922	1,362	1,318	3,551	-13.73%
YoY %	35.50%	-6.17%	-40.17%	41.12%	3.34%	-62.88%	-	-
Horiz. %	41.17%	30.39%	32.39%	54.13%	38.36%	37.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,462	1,079	1,150	1,922	1,362	1,318	3,551	-13.73%
YoY %	35.50%	-6.17%	-40.17%	41.12%	3.34%	-62.88%	-	-
Horiz. %	41.17%	30.39%	32.39%	54.13%	38.36%	37.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	13.40%	44.12%	33.08%	32.41%	42.55%	8.20%	-
YoY %	109.63%	-69.63%	33.37%	2.07%	-23.83%	418.90%	-	-
Horiz. %	342.56%	163.41%	538.05%	403.41%	395.24%	518.90%	100.00%	-
Total Cost	100,178	114,462	93,388	71,121	50,144	47,582	45,707	13.95%
YoY %	-12.48%	22.57%	31.31%	41.83%	5.38%	4.10%	-	-
Horiz. %	219.17%	250.43%	204.32%	155.60%	109.71%	104.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,073	71,907	71,500	69,954	63,625	74,243	74,733	-0.60%
YoY %	0.23%	0.57%	2.21%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	653	660	667	675	1,998	2,666	3,364	-23.88%
YoY %	-1.06%	-1.05%	-1.19%	-66.22%	-25.06%	-20.75%	-	-
Horiz. %	19.41%	19.62%	19.83%	20.07%	59.39%	79.25%	100.00%	-
Div Payout %	44.69%	61.23%	58.04%	35.12%	146.70%	202.33%	94.73%	-
YoY %	-27.01%	5.50%	65.26%	-76.06%	-27.49%	113.59%	-	-
Horiz. %	47.18%	64.64%	61.27%	37.07%	154.86%	213.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	72,073	71,907	71,500	69,954	63,625	74,243	74,733	-0.60%
YoY %	0.23%	0.57%	2.21%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-
NOSH	63,333	64,705	65,172	66,916	62,500	66,777	67,164	-0.97%
YoY %	-2.12%	-0.72%	-2.61%	7.07%	-6.40%	-0.58%	-	-
Horiz. %	94.30%	96.34%	97.03%	99.63%	93.06%	99.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	1.44%	0.93%	1.22%	2.63%	2.64%	2.70%	7.21%	-
YoY %	54.84%	-23.77%	-53.61%	-0.38%	-2.22%	-62.55%	-	-
Horiz. %	19.97%	12.90%	16.92%	36.48%	36.62%	37.45%	100.00%	-
ROE	2.03%	1.50%	1.61%	2.75%	2.14%	1.78%	4.75%	-
YoY %	35.33%	-6.83%	-41.45%	28.50%	20.22%	-62.53%	-	-
Horiz. %	42.74%	31.58%	33.89%	57.89%	45.05%	37.47%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	160.48	178.56	145.06	109.16	82.41	73.23	73.34	13.92%
YoY %	-10.13%	23.09%	32.89%	32.46%	12.54%	-0.15%	-	-
Horiz. %	218.82%	243.47%	197.79%	148.84%	112.37%	99.85%	100.00%	-
EPS	2.31	1.67	1.76	2.87	2.18	1.97	5.29	-12.88%
YoY %	38.32%	-5.11%	-38.68%	31.65%	10.66%	-62.76%	-	-
Horiz. %	43.67%	31.57%	33.27%	54.25%	41.21%	37.24%	100.00%	-
DPS	1.03	1.02	1.02	1.00	3.20	4.00	5.00	-23.13%
YoY %	0.98%	0.00%	2.00%	-68.75%	-20.00%	-20.00%	-	-
Horiz. %	20.60%	20.40%	20.40%	20.00%	64.00%	80.00%	100.00%	-
NAPS	1.138	1.1113	1.0971	1.0454	1.018	1.1118	1.1127	0.37%
YoY %	2.40%	1.29%	4.95%	2.69%	-8.44%	-0.08%	-	-
Horiz. %	102.27%	99.87%	98.60%	93.95%	91.49%	99.92%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 66,916
RPS	121.25	137.83	112.77	87.13	61.44	58.33	58.76	12.81%
YoY %	-12.03%	22.22%	29.43%	41.81%	5.33%	-0.73%	-	-
Horiz. %	206.35%	234.56%	191.92%	148.28%	104.56%	99.27%	100.00%	-
EPS	1.74	1.29	1.37	2.29	1.62	1.57	4.24	-13.78%
YoY %	34.88%	-5.84%	-40.17%	41.36%	3.18%	-62.97%	-	-
Horiz. %	41.04%	30.42%	32.31%	54.01%	38.21%	37.03%	100.00%	-
DPS	0.78	0.79	0.80	0.81	2.38	3.18	4.01	-23.86%
YoY %	-1.27%	-1.25%	-1.23%	-65.97%	-25.16%	-20.70%	-	-
Horiz. %	19.45%	19.70%	19.95%	20.20%	59.35%	79.30%	100.00%	-
NAPS	0.8598	0.8578	0.8529	0.8345	0.759	0.8856	0.8915	-0.60%
YoY %	0.23%	0.57%	2.20%	9.95%	-14.30%	-0.66%	-	-
Horiz. %	96.44%	96.22%	95.67%	93.61%	85.14%	99.34%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.52	0.47	0.48	0.59	0.77	0.86	0.82	-
P/RPS	0.32	0.26	0.33	0.54	0.93	1.17	1.12	-18.82%
YoY %	23.08%	-21.21%	-38.89%	-41.94%	-20.51%	4.46%	-	-
Horiz. %	28.57%	23.21%	29.46%	48.21%	83.04%	104.46%	100.00%	-
P/EPS	22.53	28.19	27.20	20.54	35.33	43.57	15.51	6.41%
YoY %	-20.08%	3.64%	32.42%	-41.86%	-18.91%	180.92%	-	-
Horiz. %	145.26%	181.75%	175.37%	132.43%	227.79%	280.92%	100.00%	-
EY	4.44	3.55	3.68	4.87	2.83	2.30	6.45	-6.02%
YoY %	25.07%	-3.53%	-24.44%	72.08%	23.04%	-64.34%	-	-
Horiz. %	68.84%	55.04%	57.05%	75.50%	43.88%	35.66%	100.00%	-
DY	1.98	2.17	2.13	1.69	4.15	4.65	6.10	-17.08%
YoY %	-8.76%	1.88%	26.04%	-59.28%	-10.75%	-23.77%	-	-
Horiz. %	32.46%	35.57%	34.92%	27.70%	68.03%	76.23%	100.00%	-
P/NAPS	0.46	0.42	0.44	0.56	0.76	0.77	0.74	-7.61%
YoY %	9.52%	-4.55%	-21.43%	-26.32%	-1.30%	4.05%	-	-
Horiz. %	62.16%	56.76%	59.46%	75.68%	102.70%	104.05%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	20/11/07	29/11/06	15/11/05	10/11/04	21/11/03	12/11/02	-
Price	0.48	0.46	0.47	0.64	0.69	0.93	0.80	-
P/RPS	0.30	0.26	0.32	0.59	0.84	1.27	1.09	-19.33%
YoY %	15.38%	-18.75%	-45.76%	-29.76%	-33.86%	16.51%	-	-
Horiz. %	27.52%	23.85%	29.36%	54.13%	77.06%	116.51%	100.00%	-
P/EPS	20.79	27.59	26.64	22.28	31.66	47.12	15.13	5.43%
YoY %	-24.65%	3.57%	19.57%	-29.63%	-32.81%	211.43%	-	-
Horiz. %	137.41%	182.35%	176.07%	147.26%	209.25%	311.43%	100.00%	-
EY	4.81	3.63	3.75	4.49	3.16	2.12	6.61	-5.15%
YoY %	32.51%	-3.20%	-16.48%	42.09%	49.06%	-67.93%	-	-
Horiz. %	72.77%	54.92%	56.73%	67.93%	47.81%	32.07%	100.00%	-
DY	2.15	2.22	2.18	1.56	4.63	4.30	6.25	-16.27%
YoY %	-3.15%	1.83%	39.74%	-66.31%	7.67%	-31.20%	-	-
Horiz. %	34.40%	35.52%	34.88%	24.96%	74.08%	68.80%	100.00%	-
P/NAPS	0.42	0.41	0.43	0.61	0.68	0.84	0.72	-8.58%
YoY %	2.44%	-4.65%	-29.51%	-10.29%	-19.05%	16.67%	-	-
Horiz. %	58.33%	56.94%	59.72%	84.72%	94.44%	116.67%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

33,081,800

BSLCORP-OR

0.005

0.00

12,469,600

MAXLAND-WB

0.035

+0.03

9,974,500

HIAPTEK

0.445

+0.02

9,167,500

ICONIC-OR

0.005

0.00

6,870,400

SNS

0.745

-0.01

6,526,900

YGL

0.26

+0.015

4,688,800

More active Stocks

NESTLE

121.90

+0.40

200

AJI

15.68

+0.18

2,100

UTDPLT

24.66

+0.16

300

MSM

2.45

+0.12

246,600

PANAMY

20.30

+0.12

2,300

TOYOVEN

1.50

+0.09

137,700

HUMEIND

3.44

+0.09

134,500

CRESNDO

3.71

+0.06

3,200

KSENG

6.13

+0.05

32,300

HAPSENG

4.42

+0.05

1,100

More gainer Stocks

NIKKEI-HD

0.93

-0.26

50,000

NOTION

1.87

-0.18

2,404,300

NOTION-WD

1.59

-0.18

62,700

SUPERLN

1.13

-0.17

844,900

TENAGA

13.64

-0.14

66,500

INARI-C2Q

0.115

-0.135

10,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More