[PARAGON] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -42.21%
YoY- 15.81%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 50,797 37,019 28,148 19,802 14,074 27,416 25,139 12.42%
PBT -497 -1,813 -3,189 -3,553 -4,176 -1,556 -1,800 -19.28%
Tax -67 0 -47 12 -30 144 0 -
NP -564 -1,813 -3,236 -3,541 -4,206 -1,412 -1,800 -17.57%
-
NP to SH -564 -1,813 -3,236 -3,541 -4,206 -1,412 -1,800 -17.57%
-
Tax Rate - - - - - - - -
Total Cost 51,361 38,832 31,384 23,343 18,280 28,828 26,939 11.34%
-
Net Worth 75,999 32,928 36,120 33,882 38,171 38,171 38,818 11.83%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 75,999 32,928 36,120 33,882 38,171 38,171 38,818 11.83%
NOSH 83,829 83,829 83,829 70,000 70,000 70,000 70,000 3.04%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -1.11% -4.90% -11.50% -17.88% -29.88% -5.15% -7.16% -
ROE -0.74% -5.51% -8.96% -10.45% -11.02% -3.70% -4.64% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.60 44.16 33.92 28.64 21.75 42.38 38.86 7.67%
EPS -0.67 -2.16 -3.90 -5.12 -6.50 -2.18 -2.78 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9066 0.3928 0.4353 0.49 0.59 0.59 0.60 7.11%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.60 44.16 33.58 23.62 16.79 32.70 29.99 12.42%
EPS -0.67 -2.16 -3.86 -4.22 -5.02 -1.68 -2.15 -17.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9066 0.3928 0.4309 0.4042 0.4553 0.4553 0.4631 11.83%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.72 2.89 1.43 1.44 0.235 0.29 0.34 -
P/RPS 6.14 6.54 4.22 5.03 1.08 0.68 0.88 38.19%
P/EPS -552.92 -133.63 -36.67 -28.12 -3.61 -13.29 -12.22 88.66%
EY -0.18 -0.75 -2.73 -3.56 -27.66 -7.53 -8.18 -47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 7.36 3.29 2.94 0.40 0.49 0.57 38.89%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 29/08/22 29/09/21 27/08/20 27/08/19 28/08/18 -
Price 3.44 2.87 1.50 1.76 0.29 0.31 0.285 -
P/RPS 5.68 6.50 4.42 6.15 1.33 0.73 0.73 40.72%
P/EPS -511.30 -132.70 -38.46 -34.37 -4.46 -14.20 -10.24 91.78%
EY -0.20 -0.75 -2.60 -2.91 -22.42 -7.04 -9.76 -47.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 7.31 3.45 3.59 0.49 0.53 0.47 41.56%

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