[PARAGON] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 436.42%
YoY- 104.19%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 47,058 31,708 15,699 67,291 49,503 34,599 17,669 91.79%
PBT 4,961 3,019 1,809 1,985 162 127 187 784.21%
Tax 151 299 0 -1,116 0 12 12 438.51%
NP 5,112 3,318 1,809 869 162 139 199 765.48%
-
NP to SH 5,112 3,318 1,809 869 162 139 199 765.48%
-
Tax Rate -3.04% -9.90% 0.00% 56.22% 0.00% -9.45% -6.42% -
Total Cost 41,946 28,390 13,890 66,422 49,341 34,460 17,470 79.02%
-
Net Worth 0 40,747 39,410 37,613 36,935 37,728 36,590 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 40,747 39,410 37,613 36,935 37,728 36,590 -
NOSH 70,000 64,678 64,607 64,850 64,800 66,190 64,193 5.92%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.86% 10.46% 11.52% 1.29% 0.33% 0.40% 1.13% -
ROE 0.00% 8.14% 4.59% 2.31% 0.44% 0.37% 0.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 72.73 49.02 24.30 103.76 76.39 52.27 27.52 90.81%
EPS 7.90 5.13 2.80 1.34 0.25 0.21 0.31 760.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.63 0.61 0.58 0.57 0.57 0.57 -
Adjusted Per Share Value based on latest NOSH - 64,859
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.14 37.82 18.73 80.27 59.05 41.27 21.08 91.79%
EPS 6.10 3.96 2.16 1.04 0.19 0.17 0.24 759.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4861 0.4701 0.4487 0.4406 0.4501 0.4365 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.35 0.325 0.28 0.335 0.21 0.215 0.235 -
P/RPS 0.48 0.66 1.15 0.32 0.27 0.41 0.85 -31.60%
P/EPS 4.43 6.34 10.00 25.00 84.00 102.38 75.81 -84.86%
EY 22.58 15.78 10.00 4.00 1.19 0.98 1.32 560.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.46 0.58 0.37 0.38 0.41 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 27/05/16 29/02/16 26/11/15 20/08/15 27/05/15 -
Price 0.44 0.325 0.27 0.265 0.26 0.20 0.25 -
P/RPS 0.60 0.66 1.11 0.26 0.34 0.38 0.91 -24.18%
P/EPS 5.57 6.34 9.64 19.78 104.00 95.24 80.65 -83.08%
EY 17.96 15.78 10.37 5.06 0.96 1.05 1.24 491.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.44 0.46 0.46 0.35 0.44 -

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