[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -48.54%
YoY- -122.97%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 14,074 27,416 25,139 24,974 31,708 34,599 21,923 -7.11%
PBT -4,176 -1,556 -1,800 -765 3,019 127 -1,908 13.93%
Tax -30 144 0 0 299 12 0 -
NP -4,206 -1,412 -1,800 -765 3,318 139 -1,908 14.06%
-
NP to SH -4,206 -1,412 -1,800 -762 3,318 139 -1,908 14.06%
-
Tax Rate - - - - -9.90% -9.45% - -
Total Cost 18,280 28,828 26,939 25,739 28,390 34,460 23,831 -4.31%
-
Net Worth 38,171 38,171 38,818 40,759 40,747 37,728 55,623 -6.07%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 38,171 38,171 38,818 40,759 40,747 37,728 55,623 -6.07%
NOSH 70,000 70,000 70,000 70,000 64,678 66,190 64,677 1.32%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -29.88% -5.15% -7.16% -3.06% 10.46% 0.40% -8.70% -
ROE -11.02% -3.70% -4.64% -1.87% 8.14% 0.37% -3.43% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 21.75 42.38 38.86 38.60 49.02 52.27 33.90 -7.12%
EPS -6.50 -2.18 -2.78 -1.18 5.13 0.21 -2.95 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.63 0.63 0.57 0.86 -6.08%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.79 32.70 29.99 29.79 37.82 41.27 26.15 -7.11%
EPS -5.02 -1.68 -2.15 -0.91 3.96 0.17 -2.28 14.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4553 0.4553 0.4631 0.4862 0.4861 0.4501 0.6635 -6.07%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.235 0.29 0.34 0.48 0.325 0.215 0.34 -
P/RPS 1.08 0.68 0.88 1.24 0.66 0.41 1.00 1.28%
P/EPS -3.61 -13.29 -12.22 -40.75 6.34 102.38 -11.53 -17.58%
EY -27.66 -7.53 -8.18 -2.45 15.78 0.98 -8.68 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.57 0.76 0.52 0.38 0.40 0.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 28/08/17 26/08/16 20/08/15 26/08/14 -
Price 0.29 0.31 0.285 0.435 0.325 0.20 0.33 -
P/RPS 1.33 0.73 0.73 1.13 0.66 0.38 0.97 5.39%
P/EPS -4.46 -14.20 -10.24 -36.93 6.34 95.24 -11.19 -14.20%
EY -22.42 -7.04 -9.76 -2.71 15.78 1.05 -8.94 16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.47 0.69 0.52 0.35 0.38 4.32%

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