[PARAGON] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -72.59%
YoY- -197.88%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 10,523 39,446 26,410 14,074 8,573 56,382 41,648 -59.99%
PBT -2,481 -6,364 -5,313 -4,176 -2,411 1,879 -1,479 41.13%
Tax -9 812 -90 -30 -26 998 120 -
NP -2,490 -5,552 -5,403 -4,206 -2,437 2,877 -1,359 49.67%
-
NP to SH -2,490 -5,597 -5,401 -4,206 -2,437 2,879 -1,359 49.67%
-
Tax Rate - - - - - -53.11% - -
Total Cost 13,013 44,998 31,813 18,280 11,010 53,505 43,007 -54.89%
-
Net Worth 35,265 37,722 37,722 38,171 40,112 42,700 38,171 -5.13%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 35,265 37,722 37,722 38,171 40,112 42,700 38,171 -5.13%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -23.66% -14.07% -20.46% -29.88% -28.43% 5.10% -3.26% -
ROE -7.06% -14.84% -14.32% -11.02% -6.08% 6.74% -3.56% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.22 59.61 39.91 21.75 13.25 87.15 64.37 -61.72%
EPS -3.60 -8.46 -8.16 -6.50 -3.77 4.45 -2.10 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.57 0.57 0.59 0.62 0.66 0.59 -9.24%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.55 47.05 31.50 16.79 10.23 67.26 49.68 -60.00%
EPS -2.97 -6.68 -6.44 -5.02 -2.91 3.43 -1.62 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4207 0.45 0.45 0.4553 0.4785 0.5094 0.4553 -5.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.95 0.67 0.28 0.235 0.23 0.23 0.28 -
P/RPS 12.81 1.12 0.70 1.08 1.74 0.26 0.43 859.01%
P/EPS -54.15 -7.92 -3.43 -3.61 -6.11 5.17 -13.33 154.37%
EY -1.85 -12.62 -29.15 -27.66 -16.38 19.35 -7.50 -60.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 1.18 0.49 0.40 0.37 0.35 0.47 303.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 26/11/20 27/08/20 29/05/20 27/02/20 28/11/19 -
Price 1.73 1.74 0.515 0.29 0.235 0.24 0.26 -
P/RPS 11.37 2.92 1.29 1.33 1.77 0.28 0.40 829.50%
P/EPS -48.04 -20.57 -6.31 -4.46 -6.24 5.39 -12.38 146.73%
EY -2.08 -4.86 -15.85 -22.42 -16.03 18.54 -8.08 -59.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.05 0.90 0.49 0.38 0.36 0.44 289.60%

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