[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -18101.75%
YoY- -3453.08%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 49,503 34,599 17,669 49,470 33,790 21,923 9,968 190.79%
PBT 162 127 187 -20,333 -114 -1,908 -947 -
Tax 0 12 12 -419 0 0 0 -
NP 162 139 199 -20,752 -114 -1,908 -947 -
-
NP to SH 162 139 199 -20,750 -114 -1,908 -947 -
-
Tax Rate 0.00% -9.45% -6.42% - - - - -
Total Cost 49,341 34,460 17,470 70,222 33,904 23,831 10,915 173.14%
-
Net Worth 36,935 37,728 36,590 36,874 56,366 55,623 56,430 -24.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 36,935 37,728 36,590 36,874 56,366 55,623 56,430 -24.59%
NOSH 64,800 66,190 64,193 64,691 63,333 64,677 64,863 -0.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.33% 0.40% 1.13% -41.95% -0.34% -8.70% -9.50% -
ROE 0.44% 0.37% 0.54% -56.27% -0.20% -3.43% -1.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 76.39 52.27 27.52 76.47 53.35 33.90 15.37 190.94%
EPS 0.25 0.21 0.31 -32.07 -0.18 -2.95 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.57 0.57 0.89 0.86 0.87 -24.54%
Adjusted Per Share Value based on latest NOSH - 64,703
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 59.40 41.52 21.20 59.36 40.55 26.31 11.96 190.81%
EPS 0.19 0.17 0.24 -24.90 -0.14 -2.29 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4432 0.4527 0.4391 0.4425 0.6764 0.6675 0.6772 -24.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.21 0.215 0.235 0.245 0.30 0.34 0.305 -
P/RPS 0.27 0.41 0.85 0.32 0.56 1.00 1.98 -73.47%
P/EPS 84.00 102.38 75.81 -0.76 -166.67 -11.53 -20.89 -
EY 1.19 0.98 1.32 -130.92 -0.60 -8.68 -4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.41 0.43 0.34 0.40 0.35 3.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 27/05/15 27/02/15 27/11/14 26/08/14 27/05/14 -
Price 0.26 0.20 0.25 0.245 0.275 0.33 0.295 -
P/RPS 0.34 0.38 0.91 0.32 0.52 0.97 1.92 -68.43%
P/EPS 104.00 95.24 80.65 -0.76 -152.78 -11.19 -20.21 -
EY 0.96 1.05 1.24 -130.92 -0.65 -8.94 -4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.44 0.43 0.31 0.38 0.34 22.30%

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