[PARAGON] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -77.95%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 40,445 32,522 39,604 42,092 39,446 35,213 28,148 27.25%
PBT -15,589 -7,580 -7,106 -9,924 -6,364 -7,084 -8,352 51.42%
Tax 188 14 24 -36 812 -120 -60 -
NP -15,401 -7,565 -7,082 -9,960 -5,552 -7,204 -8,412 49.49%
-
NP to SH -15,399 -7,562 -7,082 -9,960 -5,597 -7,201 -8,412 49.48%
-
Tax Rate - - - - - - - -
Total Cost 55,846 40,087 46,686 52,052 44,998 42,417 36,560 32.53%
-
Net Worth 33,590 41,271 33,882 35,265 37,722 37,722 38,171 -8.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 33,590 41,271 33,882 35,265 37,722 37,722 38,171 -8.14%
NOSH 83,829 77,280 70,000 70,000 70,000 70,000 70,000 12.73%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -38.08% -23.26% -17.88% -23.66% -14.07% -20.46% -29.88% -
ROE -45.84% -18.32% -20.90% -28.24% -14.84% -19.09% -22.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.59 42.55 57.27 60.87 59.61 53.21 43.51 19.09%
EPS -21.55 -9.89 -10.24 -14.40 -8.46 -10.88 -13.00 39.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 0.49 0.51 0.57 0.57 0.59 -14.03%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 48.25 38.80 47.24 50.21 47.05 42.01 33.58 27.24%
EPS -18.37 -9.02 -8.45 -11.88 -6.68 -8.59 -10.03 49.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.4923 0.4042 0.4207 0.45 0.45 0.4553 -8.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.50 1.78 1.44 1.95 0.67 0.28 0.235 -
P/RPS 2.65 4.18 2.51 3.20 1.12 0.53 0.54 187.94%
P/EPS -6.96 -17.99 -14.06 -13.54 -7.92 -2.57 -1.81 144.84%
EY -14.36 -5.56 -7.11 -7.39 -12.62 -38.86 -55.33 -59.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.30 2.94 3.82 1.18 0.49 0.40 297.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 29/09/21 31/05/21 26/02/21 26/11/20 27/08/20 -
Price 1.57 1.38 1.76 1.73 1.74 0.515 0.29 -
P/RPS 2.77 3.24 3.07 2.84 2.92 0.97 0.67 156.92%
P/EPS -7.29 -13.95 -17.18 -12.01 -20.57 -4.73 -2.23 119.79%
EY -13.72 -7.17 -5.82 -8.33 -4.86 -21.13 -44.83 -54.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 2.56 3.59 3.39 3.05 0.90 0.49 258.24%

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