[PARAGON] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -1759.2%
YoY- 76.1%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 25,232 20,104 16,915 14,877 17,931 15,129 13,019 55.38%
PBT 8,955 200 -2,013 -2,327 -113 -1,622 -1,567 -
Tax -31 0 0 0 -13 -47 0 -
NP 8,924 200 -2,013 -2,327 -126 -1,669 -1,567 -
-
NP to SH 8,924 200 -2,013 -2,324 -125 -1,669 -1,567 -
-
Tax Rate 0.35% 0.00% - - - - - -
Total Cost 16,308 19,904 18,928 17,204 18,057 16,798 14,586 7.71%
-
Net Worth 41,847 32,928 32,727 34,739 37,061 36,120 37,400 7.77%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 41,847 32,928 32,727 34,739 37,061 36,120 37,400 7.77%
NOSH 83,829 83,829 83,829 83,829 83,829 83,829 83,829 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 35.37% 0.99% -11.90% -15.64% -0.70% -11.03% -12.04% -
ROE 21.32% 0.61% -6.15% -6.69% -0.34% -4.62% -4.19% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.10 23.98 20.18 17.75 21.39 18.23 15.85 53.29%
EPS 10.65 0.24 -2.40 -2.77 -0.15 -2.01 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.3928 0.3904 0.4144 0.4421 0.4353 0.4554 6.30%
Adjusted Per Share Value based on latest NOSH - 83,829
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.10 23.98 20.18 17.75 21.39 18.05 15.53 55.38%
EPS 10.65 0.24 -2.40 -2.77 -0.15 -1.99 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.3928 0.3904 0.4144 0.4421 0.4309 0.4461 7.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.57 2.89 2.39 1.86 1.48 1.43 1.86 -
P/RPS 8.54 12.05 11.84 10.48 6.92 7.84 11.73 -19.05%
P/EPS 24.14 1,211.34 -99.53 -67.09 -992.54 -71.10 -97.48 -
EY 4.14 0.08 -1.00 -1.49 -0.10 -1.41 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 7.36 6.12 4.49 3.35 3.29 4.08 16.78%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 29/05/23 27/02/23 29/11/22 29/08/22 31/05/22 -
Price 2.67 2.87 2.97 2.55 1.99 1.50 1.67 -
P/RPS 8.87 11.97 14.72 14.37 9.30 8.23 10.53 -10.79%
P/EPS 25.08 1,202.96 -123.68 -91.98 -1,334.57 -74.58 -87.52 -
EY 3.99 0.08 -0.81 -1.09 -0.07 -1.34 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 7.31 7.61 6.15 4.50 3.45 3.67 28.53%

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