[PARAGON] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 103.84%
YoY- 121.01%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 51,920 52,520 62,796 70,676 39,872 46,704 40,760 4.11%
PBT -5,620 -2,064 7,236 748 -3,788 -4,104 -1,840 20.44%
Tax 0 0 0 48 0 0 0 -
NP -5,620 -2,064 7,236 796 -3,788 -4,104 -1,840 20.44%
-
NP to SH -5,620 -2,052 7,236 796 -3,788 -4,104 -1,840 20.44%
-
Tax Rate - - 0.00% -6.42% - - - -
Total Cost 57,540 54,584 55,560 69,880 43,660 50,808 42,600 5.13%
-
Net Worth 39,465 40,759 39,410 36,590 56,430 56,784 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 39,465 40,759 39,410 36,590 56,430 56,784 0 -
NOSH 70,000 70,000 64,607 64,193 64,863 64,528 64,788 1.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -10.82% -3.93% 11.52% 1.13% -9.50% -8.79% -4.51% -
ROE -14.24% -5.03% 18.36% 2.18% -6.71% -7.23% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 80.25 81.18 97.20 110.10 61.47 72.38 62.91 4.13%
EPS -8.68 -3.16 11.20 1.24 -5.84 -6.36 -2.84 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.61 0.57 0.87 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,193
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.94 62.65 74.91 84.31 47.56 55.71 48.62 4.11%
EPS -6.70 -2.45 8.63 0.95 -4.52 -4.90 -2.19 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4862 0.4701 0.4365 0.6732 0.6774 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.285 0.455 0.28 0.235 0.305 0.18 0.25 -
P/RPS 0.36 0.56 0.29 0.21 0.50 0.25 0.40 -1.73%
P/EPS -3.28 -14.35 2.50 18.95 -5.22 -2.83 -8.80 -15.16%
EY -30.48 -6.97 40.00 5.28 -19.15 -35.33 -11.36 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.46 0.41 0.35 0.20 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 27/05/16 27/05/15 27/05/14 28/05/13 - -
Price 0.36 0.515 0.27 0.25 0.295 0.24 0.00 -
P/RPS 0.45 0.63 0.28 0.23 0.48 0.33 0.00 -
P/EPS -4.14 -16.24 2.41 20.16 -5.05 -3.77 0.00 -
EY -24.13 -6.16 41.48 4.96 -19.80 -26.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.44 0.44 0.34 0.27 0.00 -

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