Highlights

[PARAGON] YoY Quarter Result on 2010-09-30 [#3]

Stock [PARAGON]: PARAGON UNION BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     217.63%    YoY -     105.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 12,965 12,820 12,501 16,370 13,641 17,043 32,143 -14.03%
  YoY % 1.13% 2.55% -23.63% 20.01% -19.96% -46.98% -
  Horiz. % 40.34% 39.88% 38.89% 50.93% 42.44% 53.02% 100.00%
PBT 25 -91 462 834 -16,488 108 269 -32.67%
  YoY % 127.47% -119.70% -44.60% 105.06% -15,366.67% -59.85% -
  Horiz. % 9.29% -33.83% 171.75% 310.04% -6,129.37% 40.15% 100.00%
Tax 0 -137 0 0 0 -13 -379 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 96.57% -
  Horiz. % -0.00% 36.15% -0.00% -0.00% -0.00% 3.43% 100.00%
NP 25 -228 462 834 -16,488 95 -110 -
  YoY % 110.96% -149.35% -44.60% 105.06% -17,455.79% 186.36% -
  Horiz. % -22.73% 207.27% -420.00% -758.18% 14,989.09% -86.36% 100.00%
NP to SH 25 -228 462 834 -16,488 95 -110 -
  YoY % 110.96% -149.35% -44.60% 105.06% -17,455.79% 186.36% -
  Horiz. % -22.73% 207.27% -420.00% -758.18% 14,989.09% -86.36% 100.00%
Tax Rate - % - % - % - % - % 12.04 % 140.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -91.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8.55% 100.00%
Total Cost 12,940 13,048 12,039 15,536 30,129 16,948 32,253 -14.11%
  YoY % -0.83% 8.38% -22.51% -48.44% 77.77% -47.45% -
  Horiz. % 40.12% 40.46% 37.33% 48.17% 93.41% 52.55% 100.00%
Net Worth 55,462 58,778 59,871 55,528 55,378 72,073 71,907 -4.23%
  YoY % -5.64% -1.83% 7.82% 0.27% -23.16% 0.23% -
  Horiz. % 77.13% 81.74% 83.26% 77.22% 77.01% 100.23% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 55,462 58,778 59,871 55,528 55,378 72,073 71,907 -4.23%
  YoY % -5.64% -1.83% 7.82% 0.27% -23.16% 0.23% -
  Horiz. % 77.13% 81.74% 83.26% 77.22% 77.01% 100.23% 100.00%
NOSH 62,500 65,142 65,070 64,651 64,709 63,333 64,705 -0.58%
  YoY % -4.06% 0.11% 0.65% -0.09% 2.17% -2.12% -
  Horiz. % 96.59% 100.68% 100.56% 99.92% 100.01% 97.88% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.19 % -1.78 % 3.70 % 5.09 % -120.87 % 0.56 % -0.34 % -
  YoY % 110.67% -148.11% -27.31% 104.21% -21,683.93% 264.71% -
  Horiz. % -55.88% 523.53% -1,088.24% -1,497.06% 35,550.00% -164.71% 100.00%
ROE 0.05 % -0.39 % 0.77 % 1.50 % -29.77 % 0.13 % -0.15 % -
  YoY % 112.82% -150.65% -48.67% 105.04% -23,000.00% 186.67% -
  Horiz. % -33.33% 260.00% -513.33% -1,000.00% 19,846.67% -86.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.74 19.68 19.21 25.32 21.08 26.91 49.68 -13.54%
  YoY % 5.39% 2.45% -24.13% 20.11% -21.66% -45.83% -
  Horiz. % 41.75% 39.61% 38.67% 50.97% 42.43% 54.17% 100.00%
EPS 0.04 -0.35 0.71 1.29 -25.48 0.15 -0.17 -
  YoY % 111.43% -149.30% -44.96% 105.06% -17,086.67% 188.24% -
  Horiz. % -23.53% 205.88% -417.65% -758.82% 14,988.24% -88.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8874 0.9023 0.9201 0.8589 0.8558 1.1380 1.1113 -3.68%
  YoY % -1.65% -1.93% 7.13% 0.36% -24.80% 2.40% -
  Horiz. % 79.85% 81.19% 82.79% 77.29% 77.01% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.52 18.31 17.86 23.39 19.49 24.35 45.92 -14.03%
  YoY % 1.15% 2.52% -23.64% 20.01% -19.96% -46.97% -
  Horiz. % 40.33% 39.87% 38.89% 50.94% 42.44% 53.03% 100.00%
EPS 0.04 -0.33 0.66 1.19 -23.55 0.14 -0.16 -
  YoY % 112.12% -150.00% -44.54% 105.05% -16,921.43% 187.50% -
  Horiz. % -25.00% 206.25% -412.50% -743.75% 14,718.75% -87.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7923 0.8397 0.8553 0.7933 0.7911 1.0296 1.0273 -4.23%
  YoY % -5.64% -1.82% 7.82% 0.28% -23.16% 0.22% -
  Horiz. % 77.12% 81.74% 83.26% 77.22% 77.01% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.2350 0.2000 0.2300 0.1600 0.4700 0.5200 0.4700 -
P/RPS 1.13 1.02 1.20 0.63 2.23 1.93 0.95 2.93%
  YoY % 10.78% -15.00% 90.48% -71.75% 15.54% 103.16% -
  Horiz. % 118.95% 107.37% 126.32% 66.32% 234.74% 203.16% 100.00%
P/EPS 587.50 -57.14 32.39 12.40 -1.84 346.67 -276.47 -
  YoY % 1,128.18% -276.41% 161.21% 773.91% -100.53% 225.39% -
  Horiz. % -212.50% 20.67% -11.72% -4.49% 0.67% -125.39% 100.00%
EY 0.17 -1.75 3.09 8.06 -54.21 0.29 -0.36 -
  YoY % 109.71% -156.63% -61.66% 114.87% -18,793.11% 180.56% -
  Horiz. % -47.22% 486.11% -858.33% -2,238.89% 15,058.33% -80.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.22 0.25 0.19 0.55 0.46 0.42 -7.68%
  YoY % 18.18% -12.00% 31.58% -65.45% 19.57% 9.52% -
  Horiz. % 61.90% 52.38% 59.52% 45.24% 130.95% 109.52% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 22/11/11 26/11/10 30/11/09 12/11/08 20/11/07 -
Price 0.2300 0.2200 0.2500 0.2000 0.4500 0.4800 0.4600 -
P/RPS 1.11 1.12 1.30 0.79 2.13 1.78 0.93 2.99%
  YoY % -0.89% -13.85% 64.56% -62.91% 19.66% 91.40% -
  Horiz. % 119.35% 120.43% 139.78% 84.95% 229.03% 191.40% 100.00%
P/EPS 575.00 -62.86 35.21 15.50 -1.77 320.00 -270.59 -
  YoY % 1,014.73% -278.53% 127.16% 975.71% -100.55% 218.26% -
  Horiz. % -212.50% 23.23% -13.01% -5.73% 0.65% -118.26% 100.00%
EY 0.17 -1.59 2.84 6.45 -56.62 0.31 -0.37 -
  YoY % 110.69% -155.99% -55.97% 111.39% -18,364.52% 183.78% -
  Horiz. % -45.95% 429.73% -767.57% -1,743.24% 15,302.70% -83.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.24 0.27 0.23 0.53 0.42 0.41 -7.30%
  YoY % 8.33% -11.11% 17.39% -56.60% 26.19% 2.44% -
  Horiz. % 63.41% 58.54% 65.85% 56.10% 129.27% 102.44% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS