[PARAGON] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -22.22%
YoY- -117.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,416 11,643 51,455 38,212 25,139 12,980 53,702 -36.20%
PBT -1,556 -1,730 -1,543 -2,200 -1,800 -1,405 -727 66.31%
Tax 144 148 621 0 0 0 15 353.57%
NP -1,412 -1,582 -922 -2,200 -1,800 -1,405 -712 58.04%
-
NP to SH -1,412 -1,582 -920 -2,200 -1,800 -1,405 -710 58.34%
-
Tax Rate - - - - - - - -
Total Cost 28,828 13,225 52,377 40,412 26,939 14,385 54,414 -34.60%
-
Net Worth 38,171 38,171 39,465 38,171 38,818 39,465 40,759 -4.29%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 38,171 38,171 39,465 38,171 38,818 39,465 40,759 -4.29%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -5.15% -13.59% -1.79% -5.76% -7.16% -10.82% -1.33% -
ROE -3.70% -4.14% -2.33% -5.76% -4.64% -3.56% -1.74% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.38 18.00 79.53 59.06 38.86 20.06 83.00 -36.19%
EPS -2.18 -2.45 -1.42 -3.40 -2.78 -2.17 -1.10 57.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.61 0.59 0.60 0.61 0.63 -4.29%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.90 13.97 61.75 45.85 30.17 15.58 64.44 -36.19%
EPS -1.69 -1.90 -1.10 -2.64 -2.16 -1.69 -0.85 58.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4581 0.4736 0.4581 0.4658 0.4736 0.4891 -4.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.29 0.305 0.24 0.26 0.34 0.285 0.40 -
P/RPS 0.68 1.69 0.30 0.44 0.88 1.42 0.48 26.21%
P/EPS -13.29 -12.47 -16.88 -7.65 -12.22 -13.12 -36.45 -49.05%
EY -7.53 -8.02 -5.92 -13.08 -8.18 -7.62 -2.74 96.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.39 0.44 0.57 0.47 0.63 -15.46%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 26/11/18 28/08/18 28/05/18 28/02/18 -
Price 0.31 0.29 0.27 0.35 0.285 0.36 0.315 -
P/RPS 0.73 1.61 0.34 0.59 0.73 1.79 0.38 54.71%
P/EPS -14.20 -11.86 -18.99 -10.29 -10.24 -16.58 -28.70 -37.52%
EY -7.04 -8.43 -5.27 -9.72 -9.76 -6.03 -3.48 60.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.44 0.59 0.47 0.59 0.50 3.97%

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