[PARAGON] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 161.67%
YoY- -97.94%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 13,073 12,013 15,350 14,904 11,867 12,965 12,820 0.32%
PBT -400 -250 1,942 37 1,796 25 -91 27.97%
Tax 0 0 0 0 0 0 -137 -
NP -400 -250 1,942 37 1,796 25 -228 9.81%
-
NP to SH -400 -247 1,942 37 1,796 25 -228 9.81%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 13,473 12,263 13,408 14,867 10,071 12,940 13,048 0.53%
-
Net Worth 38,171 40,759 0 35,150 57,497 55,462 58,778 -6.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 38,171 40,759 0 35,150 57,497 55,462 58,778 -6.93%
NOSH 70,000 70,000 70,000 61,666 64,604 62,500 65,142 1.20%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.06% -2.08% 12.65% 0.25% 15.13% 0.19% -1.78% -
ROE -1.05% -0.61% 0.00% 0.11% 3.12% 0.05% -0.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.21 18.57 23.73 24.17 18.37 20.74 19.68 0.44%
EPS -0.62 -0.38 3.00 0.06 2.78 0.04 -0.35 9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.63 0.00 0.57 0.89 0.8874 0.9023 -6.83%
Adjusted Per Share Value based on latest NOSH - 61,666
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.69 14.42 18.42 17.88 14.24 15.56 15.38 0.33%
EPS -0.48 -0.30 2.33 0.04 2.16 0.03 -0.27 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4581 0.4891 0.00 0.4218 0.69 0.6656 0.7053 -6.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.26 0.415 0.35 0.21 0.30 0.235 0.20 -
P/RPS 1.29 2.24 1.48 0.87 1.63 1.13 1.02 3.98%
P/EPS -42.05 -108.70 11.66 350.00 10.79 587.50 -57.14 -4.98%
EY -2.38 -0.92 8.58 0.29 9.27 0.17 -1.75 5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.00 0.37 0.34 0.26 0.22 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 06/12/17 28/11/16 26/11/15 27/11/14 28/11/13 29/11/12 -
Price 0.35 0.37 0.44 0.26 0.275 0.23 0.22 -
P/RPS 1.73 1.99 1.85 1.08 1.50 1.11 1.12 7.51%
P/EPS -56.61 -96.92 14.66 433.33 9.89 575.00 -62.86 -1.72%
EY -1.77 -1.03 6.82 0.23 10.11 0.17 -1.59 1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.00 0.46 0.31 0.26 0.24 16.16%

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