[PARAGON] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.0%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 67,418 67,291 49,470 52,704 48,346 51,485 57,991 2.53%
PBT 3,713 1,985 -20,333 -365 -699 1,415 1,490 16.42%
Tax 55 -1,116 -419 -221 135 -1,632 1,689 -43.46%
NP 3,768 869 -20,752 -586 -564 -217 3,179 2.87%
-
NP to SH 3,771 869 -20,750 -584 -549 -217 3,179 2.88%
-
Tax Rate -1.48% 56.22% - - - 115.34% -113.36% -
Total Cost 63,650 66,422 70,222 53,290 48,910 51,702 54,812 2.52%
-
Net Worth 41,406 37,613 36,874 57,312 56,698 57,868 58,880 -5.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 41,406 37,613 36,874 57,312 56,698 57,868 58,880 -5.69%
NOSH 70,000 64,850 64,691 64,395 63,103 63,823 64,696 1.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.59% 1.29% -41.95% -1.11% -1.17% -0.42% 5.48% -
ROE 9.11% 2.31% -56.27% -1.02% -0.97% -0.37% 5.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 104.20 103.76 76.47 81.84 76.61 80.67 89.63 2.53%
EPS 5.83 1.34 -32.07 -0.90 -0.87 -0.34 4.91 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.57 0.89 0.8985 0.9067 0.9101 -5.69%
Adjusted Per Share Value based on latest NOSH - 65,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.90 80.75 59.36 63.24 58.02 61.78 69.59 2.53%
EPS 4.53 1.04 -24.90 -0.70 -0.66 -0.26 3.81 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4514 0.4425 0.6877 0.6804 0.6944 0.7066 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.405 0.335 0.245 0.22 0.21 0.24 0.21 -
P/RPS 0.39 0.32 0.32 0.27 0.27 0.30 0.23 9.19%
P/EPS 6.95 25.00 -0.76 -24.26 -24.14 -70.59 4.27 8.44%
EY 14.39 4.00 -130.92 -4.12 -4.14 -1.42 23.40 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.43 0.25 0.23 0.26 0.23 18.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.615 0.265 0.245 0.305 0.18 0.23 0.23 -
P/RPS 0.59 0.26 0.32 0.37 0.23 0.29 0.26 14.61%
P/EPS 10.55 19.78 -0.76 -33.63 -20.69 -67.65 4.68 14.49%
EY 9.48 5.06 -130.92 -2.97 -4.83 -1.48 21.36 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.46 0.43 0.34 0.20 0.25 0.25 25.11%

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