[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -548.63%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,470 45,053 43,846 39,872 52,704 49,582 48,444 1.40%
PBT -20,333 -152 -3,816 -3,788 -365 -957 -1,486 469.35%
Tax -419 0 0 0 -221 0 0 -
NP -20,752 -152 -3,816 -3,788 -586 -957 -1,486 477.13%
-
NP to SH -20,750 -152 -3,816 -3,788 -584 -957 -1,486 477.09%
-
Tax Rate - - - - - - - -
Total Cost 70,222 45,205 47,662 43,660 53,290 50,539 49,930 25.45%
-
Net Worth 36,874 56,366 55,623 56,430 57,312 57,401 57,307 -25.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 36,874 56,366 55,623 56,430 57,312 57,401 57,307 -25.40%
NOSH 64,691 63,333 64,677 64,863 64,395 64,684 64,608 0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -41.95% -0.34% -8.70% -9.50% -1.11% -1.93% -3.07% -
ROE -56.27% -0.27% -6.86% -6.71% -1.02% -1.67% -2.59% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.47 71.14 67.79 61.47 81.84 76.65 74.98 1.31%
EPS -32.07 -0.24 -5.90 -5.84 -0.90 -1.48 -2.30 476.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.89 0.86 0.87 0.89 0.8874 0.887 -25.47%
Adjusted Per Share Value based on latest NOSH - 64,863
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.01 53.74 52.30 47.56 62.87 59.15 57.79 1.39%
EPS -24.75 -0.18 -4.55 -4.52 -0.70 -1.14 -1.77 477.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.6724 0.6635 0.6732 0.6837 0.6847 0.6836 -25.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.245 0.30 0.34 0.305 0.22 0.235 0.185 -
P/RPS 0.32 0.42 0.50 0.50 0.27 0.31 0.25 17.83%
P/EPS -0.76 -125.00 -5.76 -5.22 -24.26 -15.88 -8.04 -79.15%
EY -130.92 -0.80 -17.35 -19.15 -4.12 -6.30 -12.43 378.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.40 0.35 0.25 0.26 0.21 61.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 27/05/14 27/02/14 28/11/13 26/08/13 -
Price 0.245 0.275 0.33 0.295 0.305 0.23 0.20 -
P/RPS 0.32 0.39 0.49 0.48 0.37 0.30 0.27 11.95%
P/EPS -0.76 -114.58 -5.59 -5.05 -33.63 -15.54 -8.70 -80.22%
EY -130.92 -0.87 -17.88 -19.80 -2.97 -6.43 -11.50 403.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.38 0.34 0.34 0.26 0.23 51.58%

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