[PARAGON] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.65%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,787 15,680 15,517 12,635 11,903 16,264 14,551 3.40%
PBT 1,823 -20,219 351 -538 765 1,621 259 38.41%
Tax -1,129 -419 -221 272 -1,632 1,689 77 -
NP 694 -20,638 130 -266 -867 3,310 336 12.84%
-
NP to SH 694 -20,638 130 -250 -867 3,310 336 12.84%
-
Tax Rate 61.93% - 62.96% - 213.33% -104.19% -29.73% -
Total Cost 17,093 36,318 15,387 12,901 12,770 12,954 14,215 3.11%
-
Net Worth 37,618 37,527 58,255 54,786 58,664 58,907 55,216 -6.19%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 37,618 37,527 58,255 54,786 58,664 58,907 55,216 -6.19%
NOSH 64,859 64,703 65,499 60,975 64,701 64,726 64,130 0.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.90% -131.62% 0.84% -2.11% -7.28% 20.35% 2.31% -
ROE 1.84% -54.99% 0.22% -0.46% -1.48% 5.62% 0.61% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.42 24.23 23.69 20.72 18.40 25.13 22.69 3.20%
EPS 1.07 -31.90 0.20 -0.41 -1.34 5.12 0.52 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.8894 0.8985 0.9067 0.9101 0.861 -6.36%
Adjusted Per Share Value based on latest NOSH - 60,975
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.34 18.82 18.62 15.16 14.28 19.52 17.46 3.39%
EPS 0.83 -24.77 0.16 -0.30 -1.04 3.97 0.40 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4514 0.4503 0.6991 0.6574 0.704 0.7069 0.6626 -6.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.335 0.245 0.22 0.21 0.24 0.21 0.47 -
P/RPS 1.22 1.01 0.93 1.01 1.30 0.84 2.07 -8.43%
P/EPS 31.31 -0.77 110.85 -51.22 -17.91 4.11 89.71 -16.08%
EY 3.19 -130.19 0.90 -1.95 -5.58 24.35 1.11 19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.25 0.23 0.26 0.23 0.55 0.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.265 0.245 0.305 0.18 0.23 0.23 0.38 -
P/RPS 0.97 1.01 1.29 0.87 1.25 0.92 1.67 -8.65%
P/EPS 24.77 -0.77 153.67 -43.90 -17.16 4.50 72.53 -16.38%
EY 4.04 -130.19 0.65 -2.28 -5.83 22.23 1.38 19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.34 0.20 0.25 0.25 0.44 0.74%

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