[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 108.17%
YoY- 809.05%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 67,418 47,058 31,708 15,699 67,291 49,503 34,599 55.69%
PBT 3,713 4,961 3,019 1,809 1,985 162 127 839.37%
Tax 55 151 299 0 -1,116 0 12 174.65%
NP 3,768 5,112 3,318 1,809 869 162 139 793.41%
-
NP to SH 3,771 5,112 3,318 1,809 869 162 139 793.88%
-
Tax Rate -1.48% -3.04% -9.90% 0.00% 56.22% 0.00% -9.45% -
Total Cost 63,650 41,946 28,390 13,890 66,422 49,341 34,460 50.26%
-
Net Worth 41,406 0 40,747 39,410 37,613 36,935 37,728 6.36%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 41,406 0 40,747 39,410 37,613 36,935 37,728 6.36%
NOSH 70,000 70,000 64,678 64,607 64,850 64,800 66,190 3.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.59% 10.86% 10.46% 11.52% 1.29% 0.33% 0.40% -
ROE 9.11% 0.00% 8.14% 4.59% 2.31% 0.44% 0.37% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 104.20 72.73 49.02 24.30 103.76 76.39 52.27 58.06%
EPS 5.83 7.90 5.13 2.80 1.34 0.25 0.21 807.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 0.63 0.61 0.58 0.57 0.57 7.99%
Adjusted Per Share Value based on latest NOSH - 64,607
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 80.42 56.14 37.82 18.73 80.27 59.05 41.27 55.69%
EPS 4.50 6.10 3.96 2.16 1.04 0.19 0.17 779.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4939 0.00 0.4861 0.4701 0.4487 0.4406 0.4501 6.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.405 0.35 0.325 0.28 0.335 0.21 0.215 -
P/RPS 0.39 0.48 0.66 1.15 0.32 0.27 0.41 -3.26%
P/EPS 6.95 4.43 6.34 10.00 25.00 84.00 102.38 -83.22%
EY 14.39 22.58 15.78 10.00 4.00 1.19 0.98 494.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.52 0.46 0.58 0.37 0.38 39.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 26/08/16 27/05/16 29/02/16 26/11/15 20/08/15 -
Price 0.615 0.44 0.325 0.27 0.265 0.26 0.20 -
P/RPS 0.59 0.60 0.66 1.11 0.26 0.34 0.38 33.90%
P/EPS 10.55 5.57 6.34 9.64 19.78 104.00 95.24 -76.78%
EY 9.48 17.96 15.78 10.37 5.06 0.96 1.05 330.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.52 0.44 0.46 0.46 0.35 95.34%

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