[PARAGON] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 35.94%
YoY- -136.22%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 39,604 28,148 54,832 50,278 49,948 63,416 69,198 -8.87%
PBT -7,106 -8,352 -3,112 -3,600 -1,530 6,038 254 -
Tax 24 -60 288 0 0 598 24 0.00%
NP -7,082 -8,412 -2,824 -3,600 -1,530 6,636 278 -
-
NP to SH -7,082 -8,412 -2,824 -3,600 -1,524 6,636 278 -
-
Tax Rate - - - - - -9.90% -9.45% -
Total Cost 46,686 36,560 57,656 53,878 51,478 56,780 68,920 -6.27%
-
Net Worth 33,882 38,171 38,171 38,818 40,759 40,747 37,728 -1.77%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 33,882 38,171 38,171 38,818 40,759 40,747 37,728 -1.77%
NOSH 70,000 70,000 70,000 70,000 70,000 64,678 66,190 0.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -17.88% -29.88% -5.15% -7.16% -3.06% 10.46% 0.40% -
ROE -20.90% -22.04% -7.40% -9.27% -3.74% 16.29% 0.74% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 57.27 43.51 84.75 77.71 77.20 98.05 104.54 -9.53%
EPS -10.24 -13.00 -4.36 -5.56 -2.36 10.26 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.59 0.59 0.60 0.63 0.63 0.57 -2.48%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.24 33.58 65.41 59.98 59.58 75.65 82.55 -8.87%
EPS -8.45 -10.03 -3.37 -4.29 -1.82 7.92 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4042 0.4553 0.4553 0.4631 0.4862 0.4861 0.4501 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.44 0.235 0.29 0.34 0.48 0.325 0.215 -
P/RPS 2.51 0.54 0.34 0.44 0.62 0.33 0.21 51.15%
P/EPS -14.06 -1.81 -6.64 -6.11 -20.38 3.17 51.19 -
EY -7.11 -55.33 -15.05 -16.37 -4.91 31.57 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 0.40 0.49 0.57 0.76 0.52 0.38 40.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 27/08/20 27/08/19 28/08/18 28/08/17 26/08/16 20/08/15 -
Price 1.76 0.29 0.31 0.285 0.435 0.325 0.20 -
P/RPS 3.07 0.67 0.37 0.37 0.56 0.33 0.19 58.93%
P/EPS -17.18 -2.23 -7.10 -5.12 -18.47 3.17 47.62 -
EY -5.82 -44.83 -14.08 -19.52 -5.42 31.57 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 0.49 0.53 0.47 0.69 0.52 0.35 47.35%

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