[PARAGON] QoQ TTM 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- -103.28%
YoY- 19.74%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM 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 49,822 49,677 49,832 48,346 47,614 47,295 7.46%
PBT -367 -1,256 -1,372 -1,265 -699 615 1,168 -
Tax -221 272 135 135 135 -1,769 -1,632 -73.53%
NP -588 -984 -1,237 -1,130 -564 -1,154 -464 17.05%
-
NP to SH -588 -968 -1,221 -1,114 -548 -1,152 -462 17.39%
-
Tax Rate - - - - - 287.64% 139.73% -
Total Cost 53,292 50,806 50,914 50,962 48,910 48,768 47,759 7.56%
-
Net Worth 58,255 55,462 57,050 56,784 54,786 58,778 58,883 -0.71%
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 58,255 55,462 57,050 56,784 54,786 58,778 58,883 -0.71%
NOSH 65,499 62,500 64,318 64,528 60,975 65,142 64,999 0.51%
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 -1.12% -1.98% -2.49% -2.27% -1.17% -2.42% -0.98% -
ROE -1.01% -1.75% -2.14% -1.96% -1.00% -1.96% -0.78% -
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 80.46 79.72 77.24 77.23 79.29 73.09 72.76 6.91%
EPS -0.90 -1.55 -1.90 -1.73 -0.90 -1.77 -0.71 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.8874 0.887 0.88 0.8985 0.9023 0.9059 -1.21%
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 59.43 59.26 59.44 57.67 56.80 56.42 7.46%
EPS -0.70 -1.15 -1.46 -1.33 -0.65 -1.37 -0.55 17.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6949 0.6616 0.6805 0.6774 0.6535 0.7012 0.7024 -0.71%
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 0.29 0.24 0.23 0.26 0.27 0.27 0.00%
P/EPS -24.51 -15.17 -9.75 -10.43 -23.37 -11.31 -28.14 -8.77%
EY -4.08 -6.59 -10.26 -9.59 -4.28 -8.84 -3.55 9.69%
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 - - - -
Price 0.305 0.23 0.20 0.24 0.00 0.00 0.00 -
P/RPS 0.38 0.29 0.26 0.31 0.00 0.00 0.00 -
P/EPS -33.98 -14.85 -10.54 -13.90 0.00 0.00 0.00 -
EY -2.94 -6.73 -9.49 -7.19 0.00 0.00 0.00 -
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 0.00 0.00 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