[PARAGON] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -356.36%
YoY- -4861.74%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 29,416 14,877 16,053 13,036 14,734 13,243 16,715 9.87%
PBT 2,111 -2,327 -9,904 -1,051 3,836 1,493 288 39.35%
Tax 32,555 0 177 902 878 621 15 259.61%
NP 34,666 -2,327 -9,727 -149 4,714 2,114 303 120.25%
-
NP to SH 34,666 -2,324 -9,725 -196 4,716 2,116 305 120.01%
-
Tax Rate -1,542.16% - - - -22.89% -41.59% -5.21% -
Total Cost -5,250 17,204 25,780 13,185 10,020 11,129 16,412 -
-
Net Worth 76,561 34,739 33,590 37,722 42,700 39,465 40,759 11.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 76,561 34,739 33,590 37,722 42,700 39,465 40,759 11.07%
NOSH 83,829 83,829 83,829 70,000 70,000 70,000 70,000 3.04%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 117.85% -15.64% -60.59% -1.14% 31.99% 15.96% 1.81% -
ROE 45.28% -6.69% -28.95% -0.52% 11.04% 5.36% 0.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.09 17.75 22.46 19.70 22.77 20.47 25.84 5.22%
EPS 41.35 -2.77 -13.61 -0.30 7.29 3.27 0.47 110.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9133 0.4144 0.47 0.57 0.66 0.61 0.63 6.38%
Adjusted Per Share Value based on latest NOSH - 83,829
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 35.09 17.75 19.15 15.55 17.58 15.80 19.94 9.87%
EPS 41.35 -2.77 -11.60 -0.23 5.63 2.52 0.36 120.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9133 0.4144 0.4007 0.45 0.5094 0.4708 0.4862 11.07%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.79 1.86 1.50 0.67 0.23 0.24 0.40 -
P/RPS 7.95 10.48 6.68 3.40 1.01 1.17 1.55 31.30%
P/EPS 6.75 -67.09 -11.02 -226.22 3.16 7.34 84.85 -34.40%
EY 14.82 -1.49 -9.07 -0.44 31.69 13.63 1.18 52.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 4.49 3.19 1.18 0.35 0.39 0.63 30.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 26/02/21 27/02/20 27/02/19 28/02/18 -
Price 4.05 2.55 1.57 1.74 0.24 0.27 0.315 -
P/RPS 11.54 14.37 6.99 8.83 1.05 1.32 1.22 45.40%
P/EPS 9.79 -91.98 -11.54 -587.51 3.29 8.26 66.82 -27.38%
EY 10.21 -1.09 -8.67 -0.17 30.37 12.11 1.50 37.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 6.15 3.34 3.05 0.36 0.44 0.50 43.82%

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