[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -62.16%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,470 33,790 21,923 9,968 52,704 37,187 24,222 60.76%
PBT -20,333 -114 -1,908 -947 -365 -718 -743 802.65%
Tax -419 0 0 0 -221 0 0 -
NP -20,752 -114 -1,908 -947 -586 -718 -743 814.98%
-
NP to SH -20,750 -114 -1,908 -947 -584 -718 -743 814.92%
-
Tax Rate - - - - - - - -
Total Cost 70,222 33,904 23,831 10,915 53,290 37,905 24,965 98.88%
-
Net Worth 36,874 56,366 55,623 56,430 57,312 57,401 57,307 -25.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 36,874 56,366 55,623 56,430 57,312 57,401 57,307 -25.40%
NOSH 64,691 63,333 64,677 64,863 64,395 64,684 64,608 0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -41.95% -0.34% -8.70% -9.50% -1.11% -1.93% -3.07% -
ROE -56.27% -0.20% -3.43% -1.68% -1.02% -1.25% -1.30% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.47 53.35 33.90 15.37 81.84 57.49 37.49 60.62%
EPS -32.07 -0.18 -2.95 -1.46 -0.90 -1.11 -1.15 814.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.89 0.86 0.87 0.89 0.8874 0.887 -25.47%
Adjusted Per Share Value based on latest NOSH - 64,863
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 59.01 40.31 26.15 11.89 62.87 44.36 28.89 60.77%
EPS -24.75 -0.14 -2.28 -1.13 -0.70 -0.86 -0.89 812.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4399 0.6724 0.6635 0.6732 0.6837 0.6847 0.6836 -25.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.245 0.30 0.34 0.305 0.22 0.235 0.185 -
P/RPS 0.32 0.56 1.00 1.98 0.27 0.41 0.49 -24.66%
P/EPS -0.76 -166.67 -11.53 -20.89 -24.26 -21.17 -16.09 -86.86%
EY -130.92 -0.60 -8.68 -4.79 -4.12 -4.72 -6.22 658.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.40 0.35 0.25 0.26 0.21 61.03%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 27/05/14 27/02/14 28/11/13 26/08/13 -
Price 0.245 0.275 0.33 0.295 0.305 0.23 0.20 -
P/RPS 0.32 0.52 0.97 1.92 0.37 0.40 0.53 -28.49%
P/EPS -0.76 -152.78 -11.19 -20.21 -33.63 -20.72 -17.39 -87.52%
EY -130.92 -0.65 -8.94 -4.95 -2.97 -4.83 -5.75 698.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.31 0.38 0.34 0.34 0.26 0.23 51.58%

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