[PARAGON] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.72%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,845 65,183 49,307 49,822 47,614 55,845 56,278 2.38%
PBT 6,743 -20,055 239 -1,256 615 2,270 128 93.49%
Tax -807 -407 -221 272 -1,769 1,689 77 -
NP 5,936 -20,462 18 -984 -1,154 3,959 205 75.14%
-
NP to SH 5,938 -20,462 18 -968 -1,152 3,959 205 75.15%
-
Tax Rate 11.97% - 92.47% - 287.64% -74.41% -60.16% -
Total Cost 58,909 85,645 49,289 50,806 48,768 51,886 56,073 0.82%
-
Net Worth 0 35,150 57,497 55,462 58,778 59,871 55,528 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 0 35,150 57,497 55,462 58,778 59,871 55,528 -
NOSH 64,698 61,666 64,604 62,500 65,142 65,070 64,651 0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.15% -31.39% 0.04% -1.98% -2.42% 7.09% 0.36% -
ROE 0.00% -58.21% 0.03% -1.75% -1.96% 6.61% 0.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.23 105.70 76.32 79.72 73.09 85.82 87.05 2.37%
EPS 9.18 -33.18 0.03 -1.55 -1.77 6.08 0.32 74.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.57 0.89 0.8874 0.9023 0.9201 0.8589 -
Adjusted Per Share Value based on latest NOSH - 62,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 77.35 77.76 58.82 59.43 56.80 66.62 67.13 2.38%
EPS 7.08 -24.41 0.02 -1.15 -1.37 4.72 0.24 75.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4193 0.6859 0.6616 0.7012 0.7142 0.6624 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.21 0.30 0.235 0.20 0.23 0.16 -
P/RPS 0.35 0.20 0.39 0.29 0.27 0.27 0.18 11.70%
P/EPS 3.81 -0.63 1,076.74 -15.17 -11.31 3.78 50.46 -34.96%
EY 26.22 -158.01 0.09 -6.59 -8.84 26.45 1.98 53.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.34 0.26 0.22 0.25 0.19 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 28/11/13 - 22/11/11 26/11/10 -
Price 0.44 0.26 0.275 0.23 0.00 0.25 0.20 -
P/RPS 0.44 0.25 0.36 0.29 0.00 0.29 0.23 11.40%
P/EPS 4.79 -0.78 987.01 -14.85 0.00 4.11 63.07 -34.89%
EY 20.86 -127.62 0.10 -6.73 0.00 24.34 1.59 53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.31 0.26 0.00 0.27 0.23 -

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