[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 35.58%
YoY- -140.94%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 43,846 39,872 52,704 49,582 48,444 46,704 48,346 -6.32%
PBT -3,816 -3,788 -365 -957 -1,486 -4,104 -699 211.00%
Tax 0 0 -221 0 0 0 135 -
NP -3,816 -3,788 -586 -957 -1,486 -4,104 -564 258.98%
-
NP to SH -3,816 -3,788 -584 -957 -1,486 -4,104 -549 265.51%
-
Tax Rate - - - - - - - -
Total Cost 47,662 43,660 53,290 50,539 49,930 50,808 48,910 -1.71%
-
Net Worth 55,623 56,430 57,312 57,401 57,307 56,784 56,698 -1.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 55,623 56,430 57,312 57,401 57,307 56,784 56,698 -1.27%
NOSH 64,677 64,863 64,395 64,684 64,608 64,528 63,103 1.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.70% -9.50% -1.11% -1.93% -3.07% -8.79% -1.17% -
ROE -6.86% -6.71% -1.02% -1.67% -2.59% -7.23% -0.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.79 61.47 81.84 76.65 74.98 72.38 76.61 -7.85%
EPS -5.90 -5.84 -0.90 -1.48 -2.30 -6.36 -0.87 259.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.89 0.8874 0.887 0.88 0.8985 -2.88%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.62 47.85 63.24 59.50 58.13 56.04 58.02 -6.32%
EPS -4.58 -4.55 -0.70 -1.15 -1.78 -4.92 -0.66 265.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6772 0.6877 0.6888 0.6877 0.6814 0.6804 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.305 0.22 0.235 0.185 0.18 0.21 -
P/RPS 0.50 0.50 0.27 0.31 0.25 0.25 0.27 50.97%
P/EPS -5.76 -5.22 -24.26 -15.88 -8.04 -2.83 -24.14 -61.63%
EY -17.35 -19.15 -4.12 -6.30 -12.43 -35.33 -4.14 160.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.25 0.26 0.21 0.20 0.23 44.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 28/11/13 26/08/13 28/05/13 28/02/13 -
Price 0.33 0.295 0.305 0.23 0.20 0.24 0.18 -
P/RPS 0.49 0.48 0.37 0.30 0.27 0.33 0.23 65.79%
P/EPS -5.59 -5.05 -33.63 -15.54 -8.70 -3.77 -20.69 -58.30%
EY -17.88 -19.80 -2.97 -6.43 -11.50 -26.50 -4.83 139.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.34 0.26 0.23 0.27 0.20 53.58%

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