[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.89%
YoY- -123.04%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,704 37,187 24,222 11,676 48,346 35,711 22,891 74.09%
PBT -365 -718 -743 -1,026 -699 -161 -70 199.79%
Tax -221 0 0 0 135 -137 0 -
NP -586 -718 -743 -1,026 -564 -298 -70 310.69%
-
NP to SH -584 -718 -743 -1,026 -549 -298 -70 309.76%
-
Tax Rate - - - - - - - -
Total Cost 53,290 37,905 24,965 12,702 48,910 36,009 22,961 75.02%
-
Net Worth 57,312 57,401 57,307 56,784 56,698 58,453 57,648 -0.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,312 57,401 57,307 56,784 56,698 58,453 57,648 -0.38%
NOSH 64,395 64,684 64,608 64,528 63,103 64,782 63,636 0.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.11% -1.93% -3.07% -8.79% -1.17% -0.83% -0.31% -
ROE -1.02% -1.25% -1.30% -1.81% -0.97% -0.51% -0.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.84 57.49 37.49 18.09 76.61 55.12 35.97 72.72%
EPS -0.90 -1.11 -1.15 -1.59 -0.87 -0.46 -0.11 304.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8874 0.887 0.88 0.8985 0.9023 0.9059 -1.17%
Adjusted Per Share Value based on latest NOSH - 64,528
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 62.87 44.36 28.89 13.93 57.67 42.60 27.31 74.08%
EPS -0.70 -0.86 -0.89 -1.22 -0.65 -0.36 -0.08 322.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6837 0.6847 0.6836 0.6774 0.6764 0.6973 0.6877 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.235 0.185 0.18 0.21 0.20 0.20 -
P/RPS 0.27 0.41 0.49 0.99 0.27 0.36 0.56 -38.43%
P/EPS -24.26 -21.17 -16.09 -11.32 -24.14 -43.48 -181.82 -73.79%
EY -4.12 -4.72 -6.22 -8.83 -4.14 -2.30 -0.55 281.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.21 0.20 0.23 0.22 0.22 8.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 26/08/13 28/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.305 0.23 0.20 0.24 0.18 0.22 0.24 -
P/RPS 0.37 0.40 0.53 1.33 0.23 0.40 0.67 -32.61%
P/EPS -33.63 -20.72 -17.39 -15.09 -20.69 -47.83 -218.18 -71.15%
EY -2.97 -4.83 -5.75 -6.63 -4.83 -2.09 -0.46 245.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.23 0.27 0.20 0.24 0.26 19.52%

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