[PARAGON] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -38.17%
YoY- -153.0%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 49,582 48,444 46,704 48,346 47,614 45,782 40,760 13.93%
PBT -957 -1,486 -4,104 -699 -214 -140 -1,840 -35.30%
Tax 0 0 0 135 -182 0 0 -
NP -957 -1,486 -4,104 -564 -397 -140 -1,840 -35.30%
-
NP to SH -957 -1,486 -4,104 -549 -397 -140 -1,840 -35.30%
-
Tax Rate - - - - - - - -
Total Cost 50,539 49,930 50,808 48,910 48,011 45,922 42,600 12.05%
-
Net Worth 57,401 57,307 56,784 56,698 58,453 57,648 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 57,401 57,307 56,784 56,698 58,453 57,648 0 -
NOSH 64,684 64,608 64,528 63,103 64,782 63,636 64,788 -0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.93% -3.07% -8.79% -1.17% -0.83% -0.31% -4.51% -
ROE -1.67% -2.59% -7.23% -0.97% -0.68% -0.24% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.65 74.98 72.38 76.61 73.50 71.94 62.91 14.06%
EPS -1.48 -2.30 -6.36 -0.87 -0.61 -0.22 -2.84 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8874 0.887 0.88 0.8985 0.9023 0.9059 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,975
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.15 57.79 55.71 57.67 56.80 54.61 48.62 13.94%
EPS -1.14 -1.77 -4.90 -0.65 -0.47 -0.17 -2.19 -35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6847 0.6836 0.6774 0.6764 0.6973 0.6877 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.235 0.185 0.18 0.21 0.20 0.20 0.25 -
P/RPS 0.31 0.25 0.25 0.27 0.27 0.28 0.40 -15.61%
P/EPS -15.88 -8.04 -2.83 -24.14 -32.61 -90.91 -8.80 48.16%
EY -6.30 -12.43 -35.33 -4.14 -3.07 -1.10 -11.36 -32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.20 0.23 0.22 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 28/05/13 28/02/13 29/11/12 30/08/12 - -
Price 0.23 0.20 0.24 0.18 0.22 0.24 0.00 -
P/RPS 0.30 0.27 0.33 0.23 0.30 0.33 0.00 -
P/EPS -15.54 -8.70 -3.77 -20.69 -35.87 -109.09 0.00 -
EY -6.43 -11.50 -26.50 -4.83 -2.79 -0.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.27 0.20 0.24 0.26 0.00 -

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