[PARAGON] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.65%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,965 12,546 11,676 12,635 12,820 12,701 10,190 17.40%
PBT 25 283 -1,026 -538 -91 390 -460 -
Tax 0 0 0 272 -137 0 0 -
NP 25 283 -1,026 -266 -228 390 -460 -
-
NP to SH 25 283 -1,026 -250 -228 390 -460 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 12,940 12,263 12,702 12,901 13,048 12,311 10,650 13.85%
-
Net Worth 55,462 57,050 56,784 54,786 58,778 58,883 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 55,462 57,050 56,784 54,786 58,778 58,883 0 -
NOSH 62,500 64,318 64,528 60,975 65,142 64,999 64,788 -2.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.19% 2.26% -8.79% -2.11% -1.78% 3.07% -4.51% -
ROE 0.05% 0.50% -1.81% -0.46% -0.39% 0.66% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.74 19.51 18.09 20.72 19.68 19.54 15.73 20.22%
EPS 0.04 0.44 -1.59 -0.41 -0.35 0.60 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8874 0.887 0.88 0.8985 0.9023 0.9059 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,975
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.47 14.97 13.93 15.07 15.29 15.15 12.16 17.39%
EPS 0.03 0.34 -1.22 -0.30 -0.27 0.47 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6616 0.6805 0.6774 0.6535 0.7012 0.7024 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.235 0.185 0.18 0.21 0.20 0.20 0.25 -
P/RPS 1.13 0.95 0.99 1.01 1.02 1.02 1.59 -20.34%
P/EPS 587.50 42.05 -11.32 -51.22 -57.14 33.33 -35.21 -
EY 0.17 2.38 -8.83 -1.95 -1.75 3.00 -2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.20 0.23 0.22 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 28/05/13 28/02/13 29/11/12 30/08/12 - -
Price 0.23 0.20 0.24 0.18 0.22 0.24 0.00 -
P/RPS 1.11 1.03 1.33 0.87 1.12 1.23 0.00 -
P/EPS 575.00 45.45 -15.09 -43.90 -62.86 40.00 0.00 -
EY 0.17 2.20 -6.63 -2.28 -1.59 2.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.27 0.20 0.24 0.26 0.00 -

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