[PARAGON] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 28.9%
YoY- 15.81%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 52,076 40,445 32,522 39,604 42,092 39,446 35,213 29.83%
PBT -6,268 -15,589 -7,580 -7,106 -9,924 -6,364 -7,084 -7.84%
Tax 0 188 14 24 -36 812 -120 -
NP -6,268 -15,401 -7,565 -7,082 -9,960 -5,552 -7,204 -8.86%
-
NP to SH -6,268 -15,399 -7,562 -7,082 -9,960 -5,597 -7,201 -8.84%
-
Tax Rate - - - - - - - -
Total Cost 58,344 55,846 40,087 46,686 52,052 44,998 42,417 23.70%
-
Net Worth 37,400 33,590 41,271 33,882 35,265 37,722 37,722 -0.57%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 37,400 33,590 41,271 33,882 35,265 37,722 37,722 -0.57%
NOSH 83,829 83,829 77,280 70,000 70,000 70,000 70,000 12.78%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -12.04% -38.08% -23.26% -17.88% -23.66% -14.07% -20.46% -
ROE -16.76% -45.84% -18.32% -20.90% -28.24% -14.84% -19.09% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.41 56.59 42.55 57.27 60.87 59.61 53.21 12.41%
EPS -7.64 -21.55 -9.89 -10.24 -14.40 -8.46 -10.88 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.47 0.54 0.49 0.51 0.57 0.57 -13.90%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 62.49 48.53 39.03 47.52 50.51 47.34 42.26 29.82%
EPS -7.52 -18.48 -9.08 -8.50 -11.95 -6.72 -8.64 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4031 0.4953 0.4066 0.4232 0.4527 0.4527 -0.57%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.86 1.50 1.78 1.44 1.95 0.67 0.28 -
P/RPS 2.93 2.65 4.18 2.51 3.20 1.12 0.53 212.97%
P/EPS -24.37 -6.96 -17.99 -14.06 -13.54 -7.92 -2.57 348.61%
EY -4.10 -14.36 -5.56 -7.11 -7.39 -12.62 -38.86 -77.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.19 3.30 2.94 3.82 1.18 0.49 311.34%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 25/11/21 29/09/21 31/05/21 26/02/21 26/11/20 -
Price 1.67 1.57 1.38 1.76 1.73 1.74 0.515 -
P/RPS 2.63 2.77 3.24 3.07 2.84 2.92 0.97 94.55%
P/EPS -21.88 -7.29 -13.95 -17.18 -12.01 -20.57 -4.73 177.88%
EY -4.57 -13.72 -7.17 -5.82 -8.33 -4.86 -21.13 -64.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.34 2.56 3.59 3.39 3.05 0.90 155.45%

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