[PARAGON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -747.93%
YoY- -163.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 70,676 39,872 46,704 40,760 59,228 48,080 55,640 4.06%
PBT 748 -3,788 -4,104 -1,840 2,892 -1,024 164 28.76%
Tax 48 0 0 0 0 0 0 -
NP 796 -3,788 -4,104 -1,840 2,892 -1,024 164 30.10%
-
NP to SH 796 -3,788 -4,104 -1,840 2,892 -1,024 164 30.10%
-
Tax Rate -6.42% - - - 0.00% - 0.00% -
Total Cost 69,880 43,660 50,808 42,600 56,336 49,104 55,476 3.92%
-
Net Worth 36,590 56,430 56,784 0 59,473 54,847 77,674 -11.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 36,590 56,430 56,784 0 59,473 54,847 77,674 -11.78%
NOSH 64,193 64,863 64,528 64,788 64,553 63,999 68,333 -1.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.13% -9.50% -8.79% -4.51% 4.88% -2.13% 0.29% -
ROE 2.18% -6.71% -7.23% 0.00% 4.86% -1.87% 0.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 110.10 61.47 72.38 62.91 91.75 75.13 81.42 5.15%
EPS 1.24 -5.84 -6.36 -2.84 4.48 -1.60 0.24 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.87 0.88 0.00 0.9213 0.857 1.1367 -10.86%
Adjusted Per Share Value based on latest NOSH - 64,788
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.81 47.85 56.04 48.91 71.07 57.70 66.77 4.06%
EPS 0.96 -4.55 -4.92 -2.21 3.47 -1.23 0.20 29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4391 0.6772 0.6814 0.00 0.7137 0.6582 0.9321 -11.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.235 0.305 0.18 0.25 0.22 0.31 0.44 -
P/RPS 0.21 0.50 0.25 0.40 0.24 0.41 0.54 -14.55%
P/EPS 18.95 -5.22 -2.83 -8.80 4.91 -19.38 183.33 -31.48%
EY 5.28 -19.15 -35.33 -11.36 20.36 -5.16 0.55 45.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.20 0.00 0.24 0.36 0.39 0.83%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 28/05/13 - 30/05/11 26/05/10 28/05/09 -
Price 0.25 0.295 0.24 0.00 0.22 0.26 0.33 -
P/RPS 0.23 0.48 0.33 0.00 0.24 0.35 0.41 -9.18%
P/EPS 20.16 -5.05 -3.77 0.00 4.91 -16.25 137.50 -27.37%
EY 4.96 -19.80 -26.50 0.00 20.36 -6.15 0.73 37.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.27 0.00 0.24 0.30 0.29 7.19%

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