[PARAGON] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.6%
YoY- -966.91%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 65,320 67,290 65,183 62,146 57,171 49,470 49,307 20.60%
PBT 3,568 1,946 -20,055 -18,296 -19,197 -20,331 239 505.29%
Tax -1,106 -1,094 -407 -407 -407 -419 -221 192.29%
NP 2,462 852 -20,462 -18,703 -19,604 -20,750 18 2546.73%
-
NP to SH 2,464 852 -20,462 -18,703 -19,604 -20,750 18 2548.17%
-
Tax Rate 31.00% 56.22% - - - - 92.47% -
Total Cost 62,858 66,438 85,645 80,849 76,775 70,220 49,289 17.58%
-
Net Worth 39,410 37,618 35,150 37,999 36,590 37,527 57,497 -22.24%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 39,410 37,618 35,150 37,999 36,590 37,527 57,497 -22.24%
NOSH 64,607 64,859 61,666 66,666 64,193 64,703 64,604 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.77% 1.27% -31.39% -30.10% -34.29% -41.94% 0.04% -
ROE 6.25% 2.26% -58.21% -49.22% -53.58% -55.29% 0.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 101.10 103.75 105.70 93.22 89.06 76.46 76.32 20.59%
EPS 3.81 1.31 -33.18 -28.05 -30.54 -32.07 0.03 2419.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.57 0.57 0.57 0.58 0.89 -22.24%
Adjusted Per Share Value based on latest NOSH - 66,666
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 78.38 80.75 78.22 74.58 68.61 59.36 59.17 20.59%
EPS 2.96 1.02 -24.55 -22.44 -23.52 -24.90 0.02 2689.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4729 0.4514 0.4218 0.456 0.4391 0.4503 0.69 -22.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.28 0.335 0.21 0.215 0.235 0.245 0.30 -
P/RPS 0.28 0.32 0.20 0.23 0.26 0.32 0.39 -19.80%
P/EPS 7.34 25.50 -0.63 -0.77 -0.77 -0.76 1,076.74 -96.39%
EY 13.62 3.92 -158.01 -130.49 -129.95 -130.90 0.09 2731.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.37 0.38 0.41 0.42 0.34 22.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 26/11/15 20/08/15 27/05/15 27/02/15 27/11/14 -
Price 0.27 0.265 0.26 0.20 0.25 0.245 0.275 -
P/RPS 0.27 0.26 0.25 0.21 0.28 0.32 0.36 -17.43%
P/EPS 7.08 20.17 -0.78 -0.71 -0.82 -0.76 987.01 -96.26%
EY 14.13 4.96 -127.62 -140.27 -122.16 -130.90 0.10 2604.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.46 0.35 0.44 0.42 0.31 26.27%

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