[PARAGON] YoY 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- 52.05%
YoY- -116.3%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,501 15,773 12,159 11,844 16,009 16,930 11,955 -12.12%
PBT -1,765 174 -395 -249 1,210 -60 -961 10.65%
Tax -4 -4 0 0 299 0 0 -
NP -1,769 170 -395 -249 1,509 -60 -961 10.69%
-
NP to SH -1,769 170 -395 -246 1,509 -60 -961 10.69%
-
Tax Rate - 2.30% - - -24.71% - - -
Total Cost 7,270 15,603 12,554 12,093 14,500 16,990 12,916 -9.12%
-
Net Worth 38,171 38,171 38,818 40,759 40,801 37,999 55,467 -6.03%
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 40,801 37,999 55,467 -6.03%
NOSH 70,000 70,000 70,000 70,000 64,763 66,666 64,496 1.37%
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 -32.16% 1.08% -3.25% -2.10% 9.43% -0.35% -8.04% -
ROE -4.63% 0.45% -1.02% -0.60% 3.70% -0.16% -1.73% -
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 8.50 24.38 18.79 18.31 24.72 25.40 18.54 -12.17%
EPS -2.73 0.26 -0.61 -0.38 2.33 -0.09 -1.49 10.60%
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 6.60 18.93 14.59 14.21 19.21 20.32 14.35 -12.13%
EPS -2.12 0.20 -0.47 -0.30 1.81 -0.07 -1.15 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4581 0.4658 0.4891 0.4896 0.456 0.6656 -6.03%
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 2.76 1.19 1.81 2.62 1.31 0.85 1.83 7.08%
P/EPS -8.59 110.37 -55.69 -126.24 13.95 -238.89 -22.82 -15.01%
EY -11.64 0.91 -1.80 -0.79 7.17 -0.42 -4.38 17.67%
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 3.41 1.27 1.52 2.38 1.31 0.79 1.78 11.43%
P/EPS -10.61 117.98 -46.68 -114.41 13.95 -222.22 -22.15 -11.53%
EY -9.43 0.85 -2.14 -0.87 7.17 -0.45 -4.52 13.02%
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