[PARAGON] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1249.11%
YoY- -15975.39%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,715 15,350 17,787 15,680 15,517 12,635 11,903 5.81%
PBT 288 1,947 1,823 -20,219 351 -538 765 -15.01%
Tax 15 -96 -1,129 -419 -221 272 -1,632 -
NP 303 1,851 694 -20,638 130 -266 -867 -
-
NP to SH 305 1,851 694 -20,638 130 -250 -867 -
-
Tax Rate -5.21% 4.93% 61.93% - 62.96% - 213.33% -
Total Cost 16,412 13,499 17,093 36,318 15,387 12,901 12,770 4.26%
-
Net Worth 40,759 41,406 37,618 37,527 58,255 54,786 58,664 -5.88%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 40,759 41,406 37,618 37,527 58,255 54,786 58,664 -5.88%
NOSH 70,000 70,000 64,859 64,703 65,499 60,975 64,701 1.31%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.81% 12.06% 3.90% -131.62% 0.84% -2.11% -7.28% -
ROE 0.75% 4.47% 1.84% -54.99% 0.22% -0.46% -1.48% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.84 23.73 27.42 24.23 23.69 20.72 18.40 5.81%
EPS 0.47 2.86 1.07 -31.90 0.20 -0.41 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.58 0.58 0.8894 0.8985 0.9067 -5.88%
Adjusted Per Share Value based on latest NOSH - 64,703
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 19.94 18.31 21.22 18.70 18.51 15.07 14.20 5.81%
EPS 0.36 2.21 0.83 -24.62 0.16 -0.30 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.4939 0.4488 0.4477 0.6949 0.6535 0.6998 -5.88%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.40 0.405 0.335 0.245 0.22 0.21 0.24 -
P/RPS 1.55 1.71 1.22 1.01 0.93 1.01 1.30 2.97%
P/EPS 84.85 14.16 31.31 -0.77 110.85 -51.22 -17.91 -
EY 1.18 7.06 3.19 -130.19 0.90 -1.95 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.58 0.42 0.25 0.23 0.26 15.87%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.315 0.615 0.265 0.245 0.305 0.18 0.23 -
P/RPS 1.22 2.59 0.97 1.01 1.29 0.87 1.25 -0.40%
P/EPS 66.82 21.50 24.77 -0.77 153.67 -43.90 -17.16 -
EY 1.50 4.65 4.04 -130.19 0.65 -2.28 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.96 0.46 0.42 0.34 0.20 0.25 12.23%

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