[PARAGON] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 302.31%
YoY- 104.19%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 51,455 53,702 67,418 67,291 49,470 52,704 48,346 1.04%
PBT -1,543 -727 3,713 1,985 -20,333 -365 -699 14.10%
Tax 621 15 55 -1,116 -419 -221 135 28.94%
NP -922 -712 3,768 869 -20,752 -586 -564 8.53%
-
NP to SH -920 -710 3,771 869 -20,750 -584 -549 8.98%
-
Tax Rate - - -1.48% 56.22% - - - -
Total Cost 52,377 54,414 63,650 66,422 70,222 53,290 48,910 1.14%
-
Net Worth 39,465 40,759 41,406 37,613 36,874 57,312 56,698 -5.85%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 39,465 40,759 41,406 37,613 36,874 57,312 56,698 -5.85%
NOSH 70,000 70,000 70,000 64,850 64,691 64,395 63,103 1.74%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.79% -1.33% 5.59% 1.29% -41.95% -1.11% -1.17% -
ROE -2.33% -1.74% 9.11% 2.31% -56.27% -1.02% -0.97% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 79.53 83.00 104.20 103.76 76.47 81.84 76.61 0.62%
EPS -1.42 -1.10 5.83 1.34 -32.07 -0.90 -0.87 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.58 0.57 0.89 0.8985 -6.24%
Adjusted Per Share Value based on latest NOSH - 64,859
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.38 64.06 80.42 80.27 59.01 62.87 57.67 1.04%
EPS -1.10 -0.85 4.50 1.04 -24.75 -0.70 -0.65 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4862 0.4939 0.4487 0.4399 0.6837 0.6764 -5.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.24 0.40 0.405 0.335 0.245 0.22 0.21 -
P/RPS 0.30 0.48 0.39 0.32 0.32 0.27 0.27 1.77%
P/EPS -16.88 -36.45 6.95 25.00 -0.76 -24.26 -24.14 -5.78%
EY -5.92 -2.74 14.39 4.00 -130.92 -4.12 -4.14 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 0.63 0.58 0.43 0.25 0.23 9.19%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.27 0.315 0.615 0.265 0.245 0.305 0.18 -
P/RPS 0.34 0.38 0.59 0.26 0.32 0.37 0.23 6.72%
P/EPS -18.99 -28.70 10.55 19.78 -0.76 -33.63 -20.69 -1.41%
EY -5.27 -3.48 9.48 5.06 -130.92 -2.97 -4.83 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.96 0.46 0.43 0.34 0.20 14.03%

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