[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -111.98%
YoY- -163.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,346 35,711 22,891 10,190 51,485 39,582 27,081 46.90%
PBT -699 -161 -70 -460 1,415 650 187 -
Tax 135 -137 0 0 -1,632 0 0 -
NP -564 -298 -70 -460 -217 650 187 -
-
NP to SH -549 -298 -70 -460 -217 650 187 -
-
Tax Rate - - - - 115.34% 0.00% 0.00% -
Total Cost 48,910 36,009 22,961 10,650 51,702 38,932 26,894 48.72%
-
Net Worth 56,698 58,453 57,648 0 57,868 59,806 58,872 -2.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 56,698 58,453 57,648 0 57,868 59,806 58,872 -2.46%
NOSH 63,103 64,782 63,636 64,788 63,823 65,000 64,482 -1.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.17% -0.83% -0.31% -4.51% -0.42% 1.64% 0.69% -
ROE -0.97% -0.51% -0.12% 0.00% -0.37% 1.09% 0.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.61 55.12 35.97 15.73 80.67 60.90 42.00 49.01%
EPS -0.87 -0.46 -0.11 -0.71 -0.34 1.00 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8985 0.9023 0.9059 0.00 0.9067 0.9201 0.913 -1.05%
Adjusted Per Share Value based on latest NOSH - 64,788
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.02 42.85 27.47 12.23 61.78 47.50 32.50 46.90%
EPS -0.66 -0.36 -0.08 -0.55 -0.26 0.78 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6804 0.7014 0.6918 0.00 0.6944 0.7177 0.7065 -2.46%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.20 0.20 0.25 0.24 0.23 0.23 -
P/RPS 0.27 0.36 0.56 1.59 0.30 0.38 0.55 -37.63%
P/EPS -24.14 -43.48 -181.82 -35.21 -70.59 23.00 79.31 -
EY -4.14 -2.30 -0.55 -2.84 -1.42 4.35 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.00 0.26 0.25 0.25 -5.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 - 29/02/12 22/11/11 26/08/11 -
Price 0.18 0.22 0.24 0.00 0.23 0.25 0.20 -
P/RPS 0.23 0.40 0.67 0.00 0.29 0.41 0.48 -38.62%
P/EPS -20.69 -47.83 -218.18 0.00 -67.65 25.00 68.97 -
EY -4.83 -2.09 -0.46 0.00 -1.48 4.00 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.26 0.00 0.25 0.27 0.22 -6.12%

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