[PARAGON] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1775.68%
YoY- 103.36%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 13,243 16,715 15,350 17,787 15,680 15,517 12,635 0.78%
PBT 1,493 288 1,947 1,823 -20,219 351 -538 -
Tax 621 15 -96 -1,129 -419 -221 272 14.74%
NP 2,114 303 1,851 694 -20,638 130 -266 -
-
NP to SH 2,116 305 1,851 694 -20,638 130 -250 -
-
Tax Rate -41.59% -5.21% 4.93% 61.93% - 62.96% - -
Total Cost 11,129 16,412 13,499 17,093 36,318 15,387 12,901 -2.43%
-
Net Worth 39,465 40,759 41,406 37,618 37,527 58,255 54,786 -5.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 39,465 40,759 41,406 37,618 37,527 58,255 54,786 -5.31%
NOSH 70,000 70,000 70,000 64,859 64,703 65,499 60,975 2.32%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.96% 1.81% 12.06% 3.90% -131.62% 0.84% -2.11% -
ROE 5.36% 0.75% 4.47% 1.84% -54.99% 0.22% -0.46% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.47 25.84 23.73 27.42 24.23 23.69 20.72 -0.20%
EPS 3.27 0.47 2.86 1.07 -31.90 0.20 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.64 0.58 0.58 0.8894 0.8985 -6.24%
Adjusted Per Share Value based on latest NOSH - 64,859
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.89 20.06 18.42 21.34 18.82 18.62 15.16 0.78%
EPS 2.54 0.37 2.22 0.83 -24.77 0.16 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4736 0.4891 0.4969 0.4514 0.4503 0.6991 0.6574 -5.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.24 0.40 0.405 0.335 0.245 0.22 0.21 -
P/RPS 1.17 1.55 1.71 1.22 1.01 0.93 1.01 2.48%
P/EPS 7.34 84.85 14.16 31.31 -0.77 110.85 -51.22 -
EY 13.63 1.18 7.06 3.19 -130.19 0.90 -1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 0.63 0.58 0.42 0.25 0.23 9.19%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.27 0.315 0.615 0.265 0.245 0.305 0.18 -
P/RPS 1.32 1.22 2.59 0.97 1.01 1.29 0.87 7.19%
P/EPS 8.26 66.82 21.50 24.77 -0.77 153.67 -43.90 -
EY 12.11 1.50 4.65 4.04 -130.19 0.65 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.96 0.46 0.42 0.34 0.20 14.03%

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