[PARAGON] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -91.17%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 15,350 14,904 11,867 12,965 12,820 12,501 16,370 -1.06%
PBT 1,942 37 1,796 25 -91 462 834 15.11%
Tax 0 0 0 0 -137 0 0 -
NP 1,942 37 1,796 25 -228 462 834 15.11%
-
NP to SH 1,942 37 1,796 25 -228 462 834 15.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 13,408 14,867 10,071 12,940 13,048 12,039 15,536 -2.42%
-
Net Worth 0 35,150 57,497 55,462 58,778 59,871 55,528 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 35,150 57,497 55,462 58,778 59,871 55,528 -
NOSH 70,000 61,666 64,604 62,500 65,142 65,070 64,651 1.33%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.65% 0.25% 15.13% 0.19% -1.78% 3.70% 5.09% -
ROE 0.00% 0.11% 3.12% 0.05% -0.39% 0.77% 1.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.73 24.17 18.37 20.74 19.68 19.21 25.32 -1.07%
EPS 3.00 0.06 2.78 0.04 -0.35 0.71 1.29 15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.89 0.8874 0.9023 0.9201 0.8589 -
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.42 17.88 14.24 15.56 15.38 15.00 19.64 -1.06%
EPS 2.33 0.04 2.16 0.03 -0.27 0.55 1.00 15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4218 0.69 0.6656 0.7053 0.7185 0.6663 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.21 0.30 0.235 0.20 0.23 0.16 -
P/RPS 1.48 0.87 1.63 1.13 1.02 1.20 0.63 15.28%
P/EPS 11.66 350.00 10.79 587.50 -57.14 32.39 12.40 -1.01%
EY 8.58 0.29 9.27 0.17 -1.75 3.09 8.06 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.34 0.26 0.22 0.25 0.19 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 29/11/12 22/11/11 26/11/10 -
Price 0.44 0.26 0.275 0.23 0.22 0.25 0.20 -
P/RPS 1.85 1.08 1.50 1.11 1.12 1.30 0.79 15.22%
P/EPS 14.66 433.33 9.89 575.00 -62.86 35.21 15.50 -0.92%
EY 6.82 0.23 10.11 0.17 -1.59 2.84 6.45 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.31 0.26 0.24 0.27 0.23 -

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