Highlights

[PARAGON] YoY Quarter Result on 2017-09-30 [#3]

Stock [PARAGON]: PARAGON UNION BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -0.41%    YoY -     -112.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 12,013 15,350 14,904 11,867 12,965 12,820 12,501 -0.66%
  YoY % -21.74% 2.99% 25.59% -8.47% 1.13% 2.55% -
  Horiz. % 96.10% 122.79% 119.22% 94.93% 103.71% 102.55% 100.00%
PBT -250 1,942 37 1,796 25 -91 462 -
  YoY % -112.87% 5,148.65% -97.94% 7,084.00% 127.47% -119.70% -
  Horiz. % -54.11% 420.35% 8.01% 388.74% 5.41% -19.70% 100.00%
Tax 0 0 0 0 0 -137 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -250 1,942 37 1,796 25 -228 462 -
  YoY % -112.87% 5,148.65% -97.94% 7,084.00% 110.96% -149.35% -
  Horiz. % -54.11% 420.35% 8.01% 388.74% 5.41% -49.35% 100.00%
NP to SH -247 1,942 37 1,796 25 -228 462 -
  YoY % -112.72% 5,148.65% -97.94% 7,084.00% 110.96% -149.35% -
  Horiz. % -53.46% 420.35% 8.01% 388.74% 5.41% -49.35% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 12,263 13,408 14,867 10,071 12,940 13,048 12,039 0.31%
  YoY % -8.54% -9.81% 47.62% -22.17% -0.83% 8.38% -
  Horiz. % 101.86% 111.37% 123.49% 83.65% 107.48% 108.38% 100.00%
Net Worth 40,759 0 35,150 57,497 55,462 58,778 59,871 -6.20%
  YoY % 0.00% 0.00% -38.87% 3.67% -5.64% -1.83% -
  Horiz. % 68.08% 0.00% 58.71% 96.04% 92.64% 98.17% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 40,759 0 35,150 57,497 55,462 58,778 59,871 -6.20%
  YoY % 0.00% 0.00% -38.87% 3.67% -5.64% -1.83% -
  Horiz. % 68.08% 0.00% 58.71% 96.04% 92.64% 98.17% 100.00%
NOSH 64,698 64,698 61,666 64,604 62,500 65,142 65,070 -0.10%
  YoY % 0.00% 4.92% -4.55% 3.37% -4.06% 0.11% -
  Horiz. % 99.43% 99.43% 94.77% 99.28% 96.05% 100.11% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.08 % 12.65 % 0.25 % 15.13 % 0.19 % -1.78 % 3.70 % -
  YoY % -116.44% 4,960.00% -98.35% 7,863.16% 110.67% -148.11% -
  Horiz. % -56.22% 341.89% 6.76% 408.92% 5.14% -48.11% 100.00%
ROE -0.61 % - % 0.11 % 3.12 % 0.05 % -0.39 % 0.77 % -
  YoY % 0.00% 0.00% -96.47% 6,140.00% 112.82% -150.65% -
  Horiz. % -79.22% 0.00% 14.29% 405.19% 6.49% -50.65% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.57 23.73 24.17 18.37 20.74 19.68 19.21 -0.56%
  YoY % -21.74% -1.82% 31.57% -11.43% 5.39% 2.45% -
  Horiz. % 96.67% 123.53% 125.82% 95.63% 107.96% 102.45% 100.00%
EPS -0.38 3.00 0.06 2.78 0.04 -0.35 0.71 -
  YoY % -112.67% 4,900.00% -97.84% 6,850.00% 111.43% -149.30% -
  Horiz. % -53.52% 422.54% 8.45% 391.55% 5.63% -49.30% 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 0.6300 0.0000 0.5700 0.8900 0.8874 0.9023 0.9201 -6.11%
  YoY % 0.00% 0.00% -35.96% 0.29% -1.65% -1.93% -
  Horiz. % 68.47% 0.00% 61.95% 96.73% 96.45% 98.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.16 21.93 21.29 16.95 18.52 18.31 17.86 -0.66%
  YoY % -21.75% 3.01% 25.60% -8.48% 1.15% 2.52% -
  Horiz. % 96.08% 122.79% 119.20% 94.90% 103.70% 102.52% 100.00%
EPS -0.35 2.77 0.05 2.57 0.04 -0.33 0.66 -
  YoY % -112.64% 5,440.00% -98.05% 6,325.00% 112.12% -150.00% -
  Horiz. % -53.03% 419.70% 7.58% 389.39% 6.06% -50.00% 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 0.5823 0.0000 0.5021 0.8214 0.7923 0.8397 0.8553 -6.20%
  YoY % 0.00% 0.00% -38.87% 3.67% -5.64% -1.82% -
  Horiz. % 68.08% 0.00% 58.70% 96.04% 92.63% 98.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.4150 0.3500 0.2100 0.3000 0.2350 0.2000 0.2300 -
P/RPS 2.24 1.48 0.87 1.63 1.13 1.02 1.20 10.95%
  YoY % 51.35% 70.11% -46.63% 44.25% 10.78% -15.00% -
  Horiz. % 186.67% 123.33% 72.50% 135.83% 94.17% 85.00% 100.00%
P/EPS -108.70 11.66 350.00 10.79 587.50 -57.14 32.39 -
  YoY % -1,032.25% -96.67% 3,143.74% -98.16% 1,128.18% -276.41% -
  Horiz. % -335.60% 36.00% 1,080.58% 33.31% 1,813.83% -176.41% 100.00%
EY -0.92 8.58 0.29 9.27 0.17 -1.75 3.09 -
  YoY % -110.72% 2,858.62% -96.87% 5,352.94% 109.71% -156.63% -
  Horiz. % -29.77% 277.67% 9.39% 300.00% 5.50% -56.63% 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 0.66 0.00 0.37 0.34 0.26 0.22 0.25 17.54%
  YoY % 0.00% 0.00% 8.82% 30.77% 18.18% -12.00% -
  Horiz. % 264.00% 0.00% 148.00% 136.00% 104.00% 88.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/12/17 28/11/16 26/11/15 27/11/14 28/11/13 29/11/12 22/11/11 -
Price 0.3700 0.4400 0.2600 0.2750 0.2300 0.2200 0.2500 -
P/RPS 1.99 1.85 1.08 1.50 1.11 1.12 1.30 7.35%
  YoY % 7.57% 71.30% -28.00% 35.14% -0.89% -13.85% -
  Horiz. % 153.08% 142.31% 83.08% 115.38% 85.38% 86.15% 100.00%
P/EPS -96.92 14.66 433.33 9.89 575.00 -62.86 35.21 -
  YoY % -761.12% -96.62% 4,281.50% -98.28% 1,014.73% -278.53% -
  Horiz. % -275.26% 41.64% 1,230.70% 28.09% 1,633.06% -178.53% 100.00%
EY -1.03 6.82 0.23 10.11 0.17 -1.59 2.84 -
  YoY % -115.10% 2,865.22% -97.73% 5,847.06% 110.69% -155.99% -
  Horiz. % -36.27% 240.14% 8.10% 355.99% 5.99% -55.99% 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 0.59 0.00 0.46 0.31 0.26 0.24 0.27 13.90%
  YoY % 0.00% 0.00% 48.39% 19.23% 8.33% -11.11% -
  Horiz. % 218.52% 0.00% 170.37% 114.81% 96.30% 88.89% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers