[PARAGON] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 2.71%
YoY- 3055.56%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 55,530 50,949 49,316 62,744 66,004 45,053 49,582 1.90%
PBT -1,972 -2,933 -1,353 6,614 216 -152 -957 12.79%
Tax 160 0 0 201 0 0 0 -
NP -1,812 -2,933 -1,353 6,816 216 -152 -957 11.22%
-
NP to SH -1,812 -2,933 -1,349 6,816 216 -152 -957 11.22%
-
Tax Rate - - - -3.04% 0.00% - - -
Total Cost 57,342 53,882 50,669 55,928 65,788 45,205 50,539 2.12%
-
Net Worth 38,171 38,171 40,759 0 36,935 56,366 57,401 -6.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 38,171 38,171 40,759 0 36,935 56,366 57,401 -6.57%
NOSH 70,000 70,000 70,000 70,000 64,799 63,333 64,684 1.32%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.26% -5.76% -2.74% 10.86% 0.33% -0.34% -1.93% -
ROE -4.75% -7.68% -3.31% 0.00% 0.58% -0.27% -1.67% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 85.83 78.75 76.22 96.98 101.86 71.14 76.65 1.90%
EPS -2.80 -4.53 -2.08 10.53 0.33 -0.24 -1.48 11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.63 0.00 0.57 0.89 0.8874 -6.57%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 66.64 61.14 59.18 75.29 79.20 54.06 59.50 1.90%
EPS -2.17 -3.52 -1.62 8.18 0.26 -0.18 -1.15 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4581 0.4891 0.00 0.4432 0.6764 0.6888 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.28 0.26 0.415 0.35 0.21 0.30 0.235 -
P/RPS 0.33 0.33 0.54 0.36 0.21 0.42 0.31 1.04%
P/EPS -10.00 -5.73 -19.90 3.32 63.00 -125.00 -15.88 -7.41%
EY -10.00 -17.44 -5.03 30.10 1.59 -0.80 -6.30 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.66 0.00 0.37 0.34 0.26 10.36%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 06/12/17 28/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.26 0.35 0.37 0.44 0.26 0.275 0.23 -
P/RPS 0.30 0.44 0.49 0.45 0.26 0.39 0.30 0.00%
P/EPS -9.28 -7.72 -17.74 4.18 78.00 -114.58 -15.54 -8.23%
EY -10.77 -12.95 -5.64 23.94 1.28 -0.87 -6.43 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.59 0.00 0.46 0.31 0.26 9.15%

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