[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.58%
YoY- -961.43%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,708 34,599 21,923 24,222 22,891 27,081 25,357 3.79%
PBT 3,019 127 -1,908 -743 -70 187 -965 -
Tax 299 12 0 0 0 0 0 -
NP 3,318 139 -1,908 -743 -70 187 -965 -
-
NP to SH 3,318 139 -1,908 -743 -70 187 -965 -
-
Tax Rate -9.90% -9.45% - - - 0.00% - -
Total Cost 28,390 34,460 23,831 24,965 22,961 26,894 26,322 1.26%
-
Net Worth 40,747 37,728 55,623 57,307 57,648 58,872 54,797 -4.81%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 40,747 37,728 55,623 57,307 57,648 58,872 54,797 -4.81%
NOSH 64,678 66,190 64,677 64,608 63,636 64,482 64,765 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.46% 0.40% -8.70% -3.07% -0.31% 0.69% -3.81% -
ROE 8.14% 0.37% -3.43% -1.30% -0.12% 0.32% -1.76% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.02 52.27 33.90 37.49 35.97 42.00 39.15 3.81%
EPS 5.13 0.21 -2.95 -1.15 -0.11 0.29 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.86 0.887 0.9059 0.913 0.8461 -4.79%
Adjusted Per Share Value based on latest NOSH - 64,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.05 41.52 26.31 29.07 27.47 32.50 30.43 3.79%
EPS 3.98 0.17 -2.29 -0.89 -0.08 0.22 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.489 0.4527 0.6675 0.6877 0.6918 0.7065 0.6576 -4.81%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.215 0.34 0.185 0.20 0.23 0.21 -
P/RPS 0.66 0.41 1.00 0.49 0.56 0.55 0.54 3.39%
P/EPS 6.34 102.38 -11.53 -16.09 -181.82 79.31 -14.09 -
EY 15.78 0.98 -8.68 -6.22 -0.55 1.26 -7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.40 0.21 0.22 0.25 0.25 12.96%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 26/08/14 26/08/13 30/08/12 26/08/11 24/08/10 -
Price 0.325 0.20 0.33 0.20 0.24 0.20 0.19 -
P/RPS 0.66 0.38 0.97 0.53 0.67 0.48 0.49 5.08%
P/EPS 6.34 95.24 -11.19 -17.39 -218.18 68.97 -12.75 -
EY 15.78 1.05 -8.94 -5.75 -0.46 1.45 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.38 0.23 0.26 0.22 0.22 15.40%

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