[PARAGON] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -7.85%
YoY- 57.64%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 99,570 64,852 42,941 41,396 53,312 50,118 53,552 10.87%
PBT 10,272 -6,075 -14,675 -6,434 1,676 -1,032 -1,616 -
Tax 32,524 -60 197 829 824 769 15 259.34%
NP 42,796 -6,135 -14,478 -5,605 2,500 -263 -1,601 -
-
NP to SH 42,796 -6,131 -14,474 -5,650 2,502 -261 -1,593 -
-
Tax Rate -316.63% - - - -49.16% - - -
Total Cost 56,774 70,987 57,419 47,001 50,812 50,381 55,153 0.48%
-
Net Worth 75,564 32,727 37,400 35,265 40,112 38,171 39,465 11.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 75,564 32,727 37,400 35,265 40,112 38,171 39,465 11.42%
NOSH 83,829 83,829 83,829 70,000 70,000 70,000 70,000 3.04%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 42.98% -9.46% -33.72% -13.54% 4.69% -0.52% -2.99% -
ROE 56.64% -18.73% -38.70% -16.02% 6.24% -0.68% -4.04% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 118.78 77.36 52.29 59.87 82.40 77.46 82.77 6.19%
EPS 51.05 -7.31 -17.62 -8.17 3.87 -0.40 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9014 0.3904 0.4554 0.51 0.62 0.59 0.61 6.71%
Adjusted Per Share Value based on latest NOSH - 83,829
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 118.78 77.36 51.22 49.38 63.60 59.79 63.88 10.88%
EPS 51.05 -7.31 -17.27 -6.74 2.98 -0.31 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9014 0.3904 0.4461 0.4207 0.4785 0.4553 0.4708 11.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.67 2.39 1.86 1.95 0.23 0.305 0.285 -
P/RPS 3.09 3.09 3.56 3.26 0.28 0.39 0.34 44.41%
P/EPS 7.19 -32.68 -10.55 -23.87 5.95 -75.60 -11.57 -
EY 13.91 -3.06 -9.48 -4.19 16.81 -1.32 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 6.12 4.08 3.82 0.37 0.52 0.47 43.25%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 29/05/23 31/05/22 31/05/21 29/05/20 28/05/19 28/05/18 -
Price 3.15 2.97 1.67 1.73 0.235 0.29 0.36 -
P/RPS 2.65 3.84 3.19 2.89 0.29 0.37 0.43 35.36%
P/EPS 6.17 -40.61 -9.48 -21.17 6.08 -71.89 -14.62 -
EY 16.21 -2.46 -10.55 -4.72 16.46 -1.39 -6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 7.61 3.67 3.39 0.38 0.49 0.59 34.44%

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