[PARAGON] YoY Annualized Quarter 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- 35.58%
YoY- -140.94%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 62,744 66,004 45,053 49,582 47,614 52,776 55,636 2.02%
PBT 6,614 216 -152 -957 -214 866 -174 -
Tax 201 0 0 0 -182 0 0 -
NP 6,816 216 -152 -957 -397 866 -174 -
-
NP to SH 6,816 216 -152 -957 -397 866 -174 -
-
Tax Rate -3.04% 0.00% - - - 0.00% - -
Total Cost 55,928 65,788 45,205 50,539 48,011 51,909 55,810 0.03%
-
Net Worth 0 36,935 56,366 57,401 58,453 59,806 56,257 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 36,935 56,366 57,401 58,453 59,806 56,257 -
NOSH 70,000 64,799 63,333 64,684 64,782 64,999 65,499 1.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.86% 0.33% -0.34% -1.93% -0.83% 1.64% -0.31% -
ROE 0.00% 0.58% -0.27% -1.67% -0.68% 1.45% -0.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 96.98 101.86 71.14 76.65 73.50 81.19 84.94 2.23%
EPS 10.53 0.33 -0.24 -1.48 -0.61 1.33 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.89 0.8874 0.9023 0.9201 0.8589 -
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 75.29 79.20 54.06 59.50 57.14 63.33 66.76 2.02%
EPS 8.18 0.26 -0.18 -1.15 -0.48 1.04 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4432 0.6764 0.6888 0.7014 0.7177 0.6751 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.21 0.30 0.235 0.20 0.23 0.16 -
P/RPS 0.36 0.21 0.42 0.31 0.27 0.28 0.19 11.22%
P/EPS 3.32 63.00 -125.00 -15.88 -32.61 17.25 -60.00 -
EY 30.10 1.59 -0.80 -6.30 -3.07 5.80 -1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.34 0.26 0.22 0.25 0.19 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 29/11/12 22/11/11 26/11/10 -
Price 0.44 0.26 0.275 0.23 0.22 0.25 0.20 -
P/RPS 0.45 0.26 0.39 0.30 0.30 0.31 0.24 11.03%
P/EPS 4.18 78.00 -114.58 -15.54 -35.87 18.75 -75.00 -
EY 23.94 1.28 -0.87 -6.43 -2.79 5.33 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.31 0.26 0.24 0.27 0.23 -

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