[PARAGON] QoQ Cumulative Quarter 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- 3.36%
YoY- -140.94%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 21,923 9,968 52,704 37,187 24,222 11,676 48,346 -41.06%
PBT -1,908 -947 -365 -718 -743 -1,026 -699 95.67%
Tax 0 0 -221 0 0 0 135 -
NP -1,908 -947 -586 -718 -743 -1,026 -564 125.85%
-
NP to SH -1,908 -947 -584 -718 -743 -1,026 -549 129.96%
-
Tax Rate - - - - - - - -
Total Cost 23,831 10,915 53,290 37,905 24,965 12,702 48,910 -38.16%
-
Net Worth 55,623 56,430 57,312 57,401 57,307 56,784 56,698 -1.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 55,623 56,430 57,312 57,401 57,307 56,784 56,698 -1.27%
NOSH 64,677 64,863 64,395 64,684 64,608 64,528 63,103 1.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.70% -9.50% -1.11% -1.93% -3.07% -8.79% -1.17% -
ROE -3.43% -1.68% -1.02% -1.25% -1.30% -1.81% -0.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.90 15.37 81.84 57.49 37.49 18.09 76.61 -42.01%
EPS -2.95 -1.46 -0.90 -1.11 -1.15 -1.59 -0.87 126.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.89 0.8874 0.887 0.88 0.8985 -2.88%
Adjusted Per Share Value based on latest NOSH - 62,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.15 11.89 62.87 44.36 28.89 13.93 57.67 -41.06%
EPS -2.28 -1.13 -0.70 -0.86 -0.89 -1.22 -0.65 131.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6635 0.6732 0.6837 0.6847 0.6836 0.6774 0.6764 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.305 0.22 0.235 0.185 0.18 0.21 -
P/RPS 1.00 1.98 0.27 0.41 0.49 0.99 0.27 139.95%
P/EPS -11.53 -20.89 -24.26 -21.17 -16.09 -11.32 -24.14 -38.97%
EY -8.68 -4.79 -4.12 -4.72 -6.22 -8.83 -4.14 64.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.25 0.26 0.21 0.20 0.23 44.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 28/11/13 26/08/13 28/05/13 28/02/13 -
Price 0.33 0.295 0.305 0.23 0.20 0.24 0.18 -
P/RPS 0.97 1.92 0.37 0.40 0.53 1.33 0.23 161.72%
P/EPS -11.19 -20.21 -33.63 -20.72 -17.39 -15.09 -20.69 -33.69%
EY -8.94 -4.95 -2.97 -4.83 -5.75 -6.63 -4.83 50.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.34 0.26 0.23 0.27 0.20 53.58%

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