[PARAGON] QoQ 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- 46.94%
YoY- -163.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,635 12,820 12,701 10,190 11,903 12,501 12,273 1.94%
PBT -538 -91 390 -460 765 462 -536 0.24%
Tax 272 -137 0 0 -1,632 0 0 -
NP -266 -228 390 -460 -867 462 -536 -37.18%
-
NP to SH -250 -228 390 -460 -867 462 -536 -39.71%
-
Tax Rate - - 0.00% - 213.33% 0.00% - -
Total Cost 12,901 13,048 12,311 10,650 12,770 12,039 12,809 0.47%
-
Net Worth 54,786 58,778 58,883 0 58,664 59,871 58,959 -4.75%
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 54,786 58,778 58,883 0 58,664 59,871 58,959 -4.75%
NOSH 60,975 65,142 64,999 64,788 64,701 65,070 64,578 -3.73%
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 -2.11% -1.78% 3.07% -4.51% -7.28% 3.70% -4.37% -
ROE -0.46% -0.39% 0.66% 0.00% -1.48% 0.77% -0.91% -
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 20.72 19.68 19.54 15.73 18.40 19.21 19.00 5.91%
EPS -0.41 -0.35 0.60 -0.71 -1.34 0.71 -0.83 -37.37%
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 15.16 15.38 15.24 12.23 14.28 15.00 14.73 1.92%
EPS -0.30 -0.27 0.47 -0.55 -1.04 0.55 -0.64 -39.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.7053 0.7066 0.00 0.704 0.7185 0.7075 -4.75%
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 1.01 1.02 1.02 1.59 1.30 1.20 1.21 -11.29%
P/EPS -51.22 -57.14 33.33 -35.21 -17.91 32.39 -27.71 50.33%
EY -1.95 -1.75 3.00 -2.84 -5.58 3.09 -3.61 -33.54%
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 0.87 1.12 1.23 0.00 1.25 1.30 1.05 -11.73%
P/EPS -43.90 -62.86 40.00 0.00 -17.16 35.21 -24.10 48.88%
EY -2.28 -1.59 2.50 0.00 -5.83 2.84 -4.15 -32.79%
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