[PARAGON] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 63.79%
YoY- -961.43%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 63,416 69,198 43,846 48,444 45,782 54,162 50,714 3.79%
PBT 6,038 254 -3,816 -1,486 -140 374 -1,930 -
Tax 598 24 0 0 0 0 0 -
NP 6,636 278 -3,816 -1,486 -140 374 -1,930 -
-
NP to SH 6,636 278 -3,816 -1,486 -140 374 -1,930 -
-
Tax Rate -9.90% -9.45% - - - 0.00% - -
Total Cost 56,780 68,920 47,662 49,930 45,922 53,788 52,644 1.26%
-
Net Worth 40,747 37,728 55,623 57,307 57,648 58,872 54,797 -4.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 40,747 37,728 55,623 57,307 57,648 58,872 54,797 -4.81%
NOSH 64,678 66,190 64,677 64,608 63,636 64,482 64,765 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.46% 0.40% -8.70% -3.07% -0.31% 0.69% -3.81% -
ROE 16.29% 0.74% -6.86% -2.59% -0.24% 0.64% -3.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 98.05 104.54 67.79 74.98 71.94 83.99 78.30 3.81%
EPS 10.26 0.42 -5.90 -2.30 -0.22 0.58 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.86 0.887 0.9059 0.913 0.8461 -4.79%
Adjusted Per Share Value based on latest NOSH - 64,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 76.10 83.04 52.62 58.13 54.94 64.99 60.86 3.79%
EPS 7.96 0.33 -4.58 -1.78 -0.17 0.45 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.489 0.4527 0.6675 0.6877 0.6918 0.7065 0.6576 -4.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.215 0.34 0.185 0.20 0.23 0.21 -
P/RPS 0.33 0.21 0.50 0.25 0.28 0.27 0.27 3.39%
P/EPS 3.17 51.19 -5.76 -8.04 -90.91 39.66 -7.05 -
EY 31.57 1.95 -17.35 -12.43 -1.10 2.52 -14.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.40 0.21 0.22 0.25 0.25 12.96%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 26/08/14 26/08/13 30/08/12 26/08/11 24/08/10 -
Price 0.325 0.20 0.33 0.20 0.24 0.20 0.19 -
P/RPS 0.33 0.19 0.49 0.27 0.33 0.24 0.24 5.44%
P/EPS 3.17 47.62 -5.59 -8.70 -109.09 34.48 -6.38 -
EY 31.57 2.10 -17.88 -11.50 -0.92 2.90 -15.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.38 0.23 0.26 0.22 0.22 15.40%

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