[PARAGON] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 96.02%
YoY- 84.12%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 69,198 70,676 49,470 45,053 43,846 39,872 52,704 19.96%
PBT 254 748 -20,333 -152 -3,816 -3,788 -365 -
Tax 24 48 -419 0 0 0 -221 -
NP 278 796 -20,752 -152 -3,816 -3,788 -586 -
-
NP to SH 278 796 -20,750 -152 -3,816 -3,788 -584 -
-
Tax Rate -9.45% -6.42% - - - - - -
Total Cost 68,920 69,880 70,222 45,205 47,662 43,660 53,290 18.76%
-
Net Worth 37,728 36,590 36,874 56,366 55,623 56,430 57,312 -24.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 37,728 36,590 36,874 56,366 55,623 56,430 57,312 -24.38%
NOSH 66,190 64,193 64,691 63,333 64,677 64,863 64,395 1.85%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.40% 1.13% -41.95% -0.34% -8.70% -9.50% -1.11% -
ROE 0.74% 2.18% -56.27% -0.27% -6.86% -6.71% -1.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 104.54 110.10 76.47 71.14 67.79 61.47 81.84 17.78%
EPS 0.42 1.24 -32.07 -0.24 -5.90 -5.84 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.57 0.89 0.86 0.87 0.89 -25.76%
Adjusted Per Share Value based on latest NOSH - 64,604
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.55 84.31 59.01 53.74 52.30 47.56 62.87 19.96%
EPS 0.33 0.95 -24.75 -0.18 -4.55 -4.52 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.4365 0.4399 0.6724 0.6635 0.6732 0.6837 -24.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.215 0.235 0.245 0.30 0.34 0.305 0.22 -
P/RPS 0.21 0.21 0.32 0.42 0.50 0.50 0.27 -15.46%
P/EPS 51.19 18.95 -0.76 -125.00 -5.76 -5.22 -24.26 -
EY 1.95 5.28 -130.92 -0.80 -17.35 -19.15 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.43 0.34 0.40 0.35 0.25 32.30%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 27/02/15 27/11/14 26/08/14 27/05/14 27/02/14 -
Price 0.20 0.25 0.245 0.275 0.33 0.295 0.305 -
P/RPS 0.19 0.23 0.32 0.39 0.49 0.48 0.37 -35.95%
P/EPS 47.62 20.16 -0.76 -114.58 -5.59 -5.05 -33.63 -
EY 2.10 4.96 -130.92 -0.87 -17.88 -19.80 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.43 0.31 0.38 0.34 0.34 1.95%

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