[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 84.78%
YoY- -137.43%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 34,599 21,923 24,222 22,891 27,081 25,357 24,390 5.99%
PBT 127 -1,908 -743 -70 187 -965 -1,176 -
Tax 12 0 0 0 0 0 0 -
NP 139 -1,908 -743 -70 187 -965 -1,176 -
-
NP to SH 139 -1,908 -743 -70 187 -965 -1,176 -
-
Tax Rate -9.45% - - - 0.00% - - -
Total Cost 34,460 23,831 24,965 22,961 26,894 26,322 25,566 5.09%
-
Net Worth 37,728 55,623 57,307 57,648 58,872 54,797 105,420 -15.73%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 37,728 55,623 57,307 57,648 58,872 54,797 105,420 -15.73%
NOSH 66,190 64,677 64,608 63,636 64,482 64,765 94,285 -5.72%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.40% -8.70% -3.07% -0.31% 0.69% -3.81% -4.82% -
ROE 0.37% -3.43% -1.30% -0.12% 0.32% -1.76% -1.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.27 33.90 37.49 35.97 42.00 39.15 25.87 12.43%
EPS 0.21 -2.95 -1.15 -0.11 0.29 -1.49 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.86 0.887 0.9059 0.913 0.8461 1.1181 -10.61%
Adjusted Per Share Value based on latest NOSH - 64,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.52 26.31 29.07 27.47 32.50 30.43 29.27 5.99%
EPS 0.17 -2.29 -0.89 -0.08 0.22 -1.16 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4527 0.6675 0.6877 0.6918 0.7065 0.6576 1.2651 -15.73%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.215 0.34 0.185 0.20 0.23 0.21 0.42 -
P/RPS 0.41 1.00 0.49 0.56 0.55 0.54 1.62 -20.45%
P/EPS 102.38 -11.53 -16.09 -181.82 79.31 -14.09 -33.67 -
EY 0.98 -8.68 -6.22 -0.55 1.26 -7.10 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.21 0.22 0.25 0.25 0.38 0.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 26/08/14 26/08/13 30/08/12 26/08/11 24/08/10 28/08/09 -
Price 0.20 0.33 0.20 0.24 0.20 0.19 0.45 -
P/RPS 0.38 0.97 0.53 0.67 0.48 0.49 1.74 -22.38%
P/EPS 95.24 -11.19 -17.39 -218.18 68.97 -12.75 -36.08 -
EY 1.05 -8.94 -5.75 -0.46 1.45 -7.84 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.23 0.26 0.22 0.22 0.40 -2.19%

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