[PARAGON] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 23.58%
YoY- -29.65%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 138,232 92,198 89,306 59,463 49,245 49,024 52,156 17.62%
PBT 1,804 1,136 4,246 1,688 2,533 3,075 4,282 -13.40%
Tax -571 -334 -1,270 -383 -678 -1,064 -284 12.33%
NP 1,233 802 2,976 1,305 1,855 2,011 3,998 -17.78%
-
NP to SH 1,233 802 2,976 1,305 1,855 2,011 3,998 -17.78%
-
Tax Rate 31.65% 29.40% 29.91% 22.69% 26.77% 34.60% 6.63% -
Total Cost 136,999 91,396 86,330 58,158 47,390 47,013 48,158 19.01%
-
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 653 660 667 675 1,998 2,666 3,364 -23.88%
Div Payout % 52.99% 82.37% 22.43% 51.72% 107.71% 132.60% 84.14% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 73,439 74,871 73,443 69,207 69,630 74,984 75,039 -0.35%
NOSH 64,545 67,058 66,296 67,499 67,826 66,938 67,113 -0.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.89% 0.87% 3.33% 2.19% 3.77% 4.10% 7.67% -
ROE 1.68% 1.07% 4.05% 1.89% 2.66% 2.68% 5.33% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 214.16 137.49 134.71 88.09 72.60 73.24 77.71 18.38%
EPS 1.91 1.20 4.49 1.93 2.73 3.00 5.96 -17.26%
DPS 1.00 0.99 1.00 1.00 3.00 4.00 5.00 -23.50%
NAPS 1.1378 1.1165 1.1078 1.0253 1.0266 1.1202 1.1181 0.29%
Adjusted Per Share Value based on latest NOSH - 67,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 165.88 110.64 107.17 71.36 59.09 58.83 62.59 17.62%
EPS 1.48 0.96 3.57 1.57 2.23 2.41 4.80 -17.79%
DPS 0.78 0.79 0.80 0.81 2.40 3.20 4.04 -23.95%
NAPS 0.8813 0.8985 0.8813 0.8305 0.8356 0.8998 0.9005 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.48 0.50 0.60 0.70 0.90 0.77 1.09 -
P/RPS 0.22 0.36 0.45 0.79 1.24 1.05 1.40 -26.51%
P/EPS 25.13 41.81 13.37 36.21 32.91 25.63 18.30 5.42%
EY 3.98 2.39 7.48 2.76 3.04 3.90 5.47 -5.15%
DY 2.08 1.97 1.67 1.43 3.33 5.19 4.59 -12.34%
P/NAPS 0.42 0.45 0.54 0.68 0.88 0.69 0.97 -13.01%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 30/05/07 23/05/06 17/05/05 25/05/04 27/05/03 23/05/02 -
Price 0.50 0.48 0.56 0.62 0.81 0.76 1.20 -
P/RPS 0.23 0.35 0.42 0.70 1.12 1.04 1.54 -27.13%
P/EPS 26.17 40.13 12.48 32.07 29.62 25.30 20.14 4.45%
EY 3.82 2.49 8.02 3.12 3.38 3.95 4.96 -4.25%
DY 2.00 2.05 1.79 1.61 3.70 5.26 4.17 -11.51%
P/NAPS 0.44 0.43 0.51 0.60 0.79 0.68 1.07 -13.75%

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