[PARAGON] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -647.54%
YoY- -123.04%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,796 70,676 39,872 46,704 40,760 59,228 48,080 4.54%
PBT 7,236 748 -3,788 -4,104 -1,840 2,892 -1,024 -
Tax 0 48 0 0 0 0 0 -
NP 7,236 796 -3,788 -4,104 -1,840 2,892 -1,024 -
-
NP to SH 7,236 796 -3,788 -4,104 -1,840 2,892 -1,024 -
-
Tax Rate 0.00% -6.42% - - - 0.00% - -
Total Cost 55,560 69,880 43,660 50,808 42,600 56,336 49,104 2.07%
-
Net Worth 39,410 36,590 56,430 56,784 0 59,473 54,847 -5.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 39,410 36,590 56,430 56,784 0 59,473 54,847 -5.35%
NOSH 64,607 64,193 64,863 64,528 64,788 64,553 63,999 0.15%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.52% 1.13% -9.50% -8.79% -4.51% 4.88% -2.13% -
ROE 18.36% 2.18% -6.71% -7.23% 0.00% 4.86% -1.87% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.20 110.10 61.47 72.38 62.91 91.75 75.13 4.38%
EPS 11.20 1.24 -5.84 -6.36 -2.84 4.48 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.57 0.87 0.88 0.00 0.9213 0.857 -5.50%
Adjusted Per Share Value based on latest NOSH - 64,528
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.36 84.81 47.85 56.04 48.91 71.07 57.70 4.54%
EPS 8.68 0.96 -4.55 -4.92 -2.21 3.47 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4729 0.4391 0.6772 0.6814 0.00 0.7137 0.6582 -5.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.28 0.235 0.305 0.18 0.25 0.22 0.31 -
P/RPS 0.29 0.21 0.50 0.25 0.40 0.24 0.41 -5.60%
P/EPS 2.50 18.95 -5.22 -2.83 -8.80 4.91 -19.38 -
EY 40.00 5.28 -19.15 -35.33 -11.36 20.36 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.35 0.20 0.00 0.24 0.36 4.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 27/05/14 28/05/13 - 30/05/11 26/05/10 -
Price 0.27 0.25 0.295 0.24 0.00 0.22 0.26 -
P/RPS 0.28 0.23 0.48 0.33 0.00 0.24 0.35 -3.64%
P/EPS 2.41 20.16 -5.05 -3.77 0.00 4.91 -16.25 -
EY 41.48 4.96 -19.80 -26.50 0.00 20.36 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.34 0.27 0.00 0.24 0.30 6.58%

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