[PARAGON] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -356.36%
YoY- -4861.74%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 17,931 15,129 13,019 16,053 4,590 9,279 10,523 42.61%
PBT -113 -1,622 -1,567 -9,904 -2,132 -1,072 -2,481 -87.22%
Tax -13 -47 0 177 -1 21 -9 27.75%
NP -126 -1,669 -1,567 -9,727 -2,133 -1,051 -2,490 -86.29%
-
NP to SH -125 -1,669 -1,567 -9,725 -2,131 -1,051 -2,490 -86.36%
-
Tax Rate - - - - - - - -
Total Cost 18,057 16,798 14,586 25,780 6,723 10,330 13,013 24.38%
-
Net Worth 37,061 36,120 37,400 33,590 41,271 33,882 35,265 3.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 37,061 36,120 37,400 33,590 41,271 33,882 35,265 3.36%
NOSH 83,829 83,829 83,829 83,829 77,280 70,000 70,000 12.75%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.70% -11.03% -12.04% -60.59% -46.47% -11.33% -23.66% -
ROE -0.34% -4.62% -4.19% -28.95% -5.16% -3.10% -7.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.39 18.23 15.85 22.46 6.01 13.42 15.22 25.44%
EPS -0.15 -2.01 -1.91 -13.61 -2.79 -1.52 -3.60 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.4353 0.4554 0.47 0.54 0.49 0.51 -9.07%
Adjusted Per Share Value based on latest NOSH - 83,829
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.39 18.05 15.53 19.15 5.48 11.07 12.55 42.63%
EPS -0.15 -1.99 -1.87 -11.60 -2.54 -1.25 -2.97 -86.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4421 0.4309 0.4461 0.4007 0.4923 0.4042 0.4207 3.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.48 1.43 1.86 1.50 1.78 1.44 1.95 -
P/RPS 6.92 7.84 11.73 6.68 29.64 10.73 12.81 -33.64%
P/EPS -992.54 -71.10 -97.48 -11.02 -63.84 -94.74 -54.15 593.95%
EY -0.10 -1.41 -1.03 -9.07 -1.57 -1.06 -1.85 -85.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.29 4.08 3.19 3.30 2.94 3.82 -8.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 31/05/22 25/02/22 25/11/21 29/09/21 31/05/21 -
Price 1.99 1.50 1.67 1.57 1.38 1.76 1.73 -
P/RPS 9.30 8.23 10.53 6.99 22.98 13.12 11.37 -12.52%
P/EPS -1,334.57 -74.58 -87.52 -11.54 -49.49 -115.79 -48.04 815.40%
EY -0.07 -1.34 -1.14 -8.67 -2.02 -0.86 -2.08 -89.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.45 3.67 3.34 2.56 3.59 3.39 20.76%

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