[PARAGON] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 109.94%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 25,979 20,104 15,129 9,279 5,501 15,773 12,159 13.47%
PBT 497 200 -1,622 -1,072 -1,765 174 -395 -
Tax -67 0 -47 21 -4 -4 0 -
NP 430 200 -1,669 -1,051 -1,769 170 -395 -
-
NP to SH 430 200 -1,669 -1,051 -1,769 170 -395 -
-
Tax Rate 13.48% 0.00% - - - 2.30% - -
Total Cost 25,549 19,904 16,798 10,330 7,270 15,603 12,554 12.56%
-
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 1.66% 0.99% -11.03% -11.33% -32.16% 1.08% -3.25% -
ROE 0.57% 0.61% -4.62% -3.10% -4.63% 0.45% -1.02% -
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 30.99 23.98 18.23 13.42 8.50 24.38 18.79 8.68%
EPS 0.51 0.24 -2.01 -1.52 -2.73 0.26 -0.61 -
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 - 83,829
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 31.17 24.12 18.15 11.13 6.60 18.93 14.59 13.47%
EPS 0.52 0.24 -2.00 -1.26 -2.12 0.20 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.912 0.3951 0.4334 0.4066 0.4581 0.4581 0.4658 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 12.00 12.05 7.84 10.73 2.76 1.19 1.81 37.02%
P/EPS 725.22 1,211.34 -71.10 -94.74 -8.59 110.37 -55.69 -
EY 0.14 0.08 -1.41 -1.06 -11.64 0.91 -1.80 -
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 11.10 11.97 8.23 13.12 3.41 1.27 1.52 39.24%
P/EPS 670.64 1,202.96 -74.58 -115.79 -10.61 117.98 -46.68 -
EY 0.15 0.08 -1.34 -0.86 -9.43 0.85 -2.14 -
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