[PARAGON] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.72%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 50,405 50,996 52,704 49,822 49,677 49,832 48,346 2.82%
PBT -1,532 -288 -367 -1,256 -1,372 -1,265 -699 68.97%
Tax -221 -221 -221 272 135 135 135 -
NP -1,753 -509 -588 -984 -1,237 -1,130 -564 113.42%
-
NP to SH -1,753 -509 -588 -968 -1,221 -1,114 -548 117.56%
-
Tax Rate - - - - - - - -
Total Cost 52,158 51,505 53,292 50,806 50,914 50,962 48,910 4.39%
-
Net Worth 55,467 56,430 58,255 55,462 57,050 56,784 54,786 0.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 55,467 56,430 58,255 55,462 57,050 56,784 54,786 0.82%
NOSH 64,496 64,863 65,499 62,500 64,318 64,528 60,975 3.82%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.48% -1.00% -1.12% -1.98% -2.49% -2.27% -1.17% -
ROE -3.16% -0.90% -1.01% -1.75% -2.14% -1.96% -1.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.15 78.62 80.46 79.72 77.24 77.23 79.29 -0.96%
EPS -2.72 -0.78 -0.90 -1.55 -1.90 -1.73 -0.90 109.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.8894 0.8874 0.887 0.88 0.8985 -2.88%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.13 60.83 62.87 59.43 59.26 59.44 57.67 2.83%
EPS -2.09 -0.61 -0.70 -1.15 -1.46 -1.33 -0.65 118.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6617 0.6732 0.6949 0.6616 0.6805 0.6774 0.6535 0.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.305 0.22 0.235 0.185 0.18 0.21 -
P/RPS 0.44 0.39 0.27 0.29 0.24 0.23 0.26 42.14%
P/EPS -12.51 -38.87 -24.51 -15.17 -9.75 -10.43 -23.37 -34.14%
EY -7.99 -2.57 -4.08 -6.59 -10.26 -9.59 -4.28 51.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.25 0.26 0.21 0.20 0.23 44.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 28/11/13 26/08/13 28/05/13 - -
Price 0.33 0.295 0.305 0.23 0.20 0.24 0.00 -
P/RPS 0.42 0.38 0.38 0.29 0.26 0.31 0.00 -
P/EPS -12.14 -37.59 -33.98 -14.85 -10.54 -13.90 0.00 -
EY -8.24 -2.66 -2.94 -6.73 -9.49 -7.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.34 0.26 0.23 0.27 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