[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 258.89%
YoY- 412.93%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 35,213 28,148 34,292 56,382 55,530 54,832 46,572 -16.96%
PBT -7,084 -8,352 -9,644 1,879 -1,972 -3,112 -6,920 1.56%
Tax -120 -60 -104 998 160 288 592 -
NP -7,204 -8,412 -9,748 2,877 -1,812 -2,824 -6,328 9.00%
-
NP to SH -7,201 -8,412 -9,748 2,879 -1,812 -2,824 -6,328 8.97%
-
Tax Rate - - - -53.11% - - - -
Total Cost 42,417 36,560 44,040 53,505 57,342 57,656 52,900 -13.65%
-
Net Worth 37,722 38,171 40,112 42,700 38,171 38,171 38,171 -0.78%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 37,722 38,171 40,112 42,700 38,171 38,171 38,171 -0.78%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -20.46% -29.88% -28.43% 5.10% -3.26% -5.15% -13.59% -
ROE -19.09% -22.04% -24.30% 6.74% -4.75% -7.40% -16.58% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.21 43.51 53.00 87.15 85.83 84.75 71.98 -18.19%
EPS -10.88 -13.00 -15.08 4.45 -2.80 -4.36 -9.80 7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.59 0.62 0.66 0.59 0.59 0.59 -2.26%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.26 33.78 41.15 67.66 66.64 65.80 55.89 -16.96%
EPS -8.64 -10.09 -11.70 3.45 -2.17 -3.39 -7.59 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4527 0.4581 0.4814 0.5124 0.4581 0.4581 0.4581 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.28 0.235 0.23 0.23 0.28 0.29 0.305 -
P/RPS 0.53 0.54 0.43 0.26 0.33 0.34 0.42 16.72%
P/EPS -2.57 -1.81 -1.53 5.17 -10.00 -6.64 -3.12 -12.09%
EY -38.86 -55.33 -65.51 19.35 -10.00 -15.05 -32.07 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.37 0.35 0.47 0.49 0.52 -3.87%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/05/20 27/02/20 28/11/19 27/08/19 28/05/19 -
Price 0.515 0.29 0.235 0.24 0.26 0.31 0.29 -
P/RPS 0.97 0.67 0.44 0.28 0.30 0.37 0.40 80.20%
P/EPS -4.73 -2.23 -1.56 5.39 -9.28 -7.10 -2.96 36.56%
EY -21.13 -44.83 -64.11 18.54 -10.77 -14.08 -33.73 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.49 0.38 0.36 0.44 0.53 0.49 49.81%

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