[PARAGON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -310.4%
YoY- -123.04%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,517 12,965 12,546 11,676 12,635 12,820 12,701 14.24%
PBT 351 25 283 -1,026 -538 -91 390 -6.76%
Tax -221 0 0 0 272 -137 0 -
NP 130 25 283 -1,026 -266 -228 390 -51.82%
-
NP to SH 130 25 283 -1,026 -250 -228 390 -51.82%
-
Tax Rate 62.96% 0.00% 0.00% - - - 0.00% -
Total Cost 15,387 12,940 12,263 12,702 12,901 13,048 12,311 15.98%
-
Net Worth 58,255 55,462 57,050 56,784 54,786 58,778 58,883 -0.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,255 55,462 57,050 56,784 54,786 58,778 58,883 -0.71%
NOSH 65,499 62,500 64,318 64,528 60,975 65,142 64,999 0.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.84% 0.19% 2.26% -8.79% -2.11% -1.78% 3.07% -
ROE 0.22% 0.05% 0.50% -1.81% -0.46% -0.39% 0.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.69 20.74 19.51 18.09 20.72 19.68 19.54 13.66%
EPS 0.20 0.04 0.44 -1.59 -0.41 -0.35 0.60 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8894 0.8874 0.887 0.88 0.8985 0.9023 0.9059 -1.21%
Adjusted Per Share Value based on latest NOSH - 64,528
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.51 15.47 14.97 13.93 15.07 15.29 15.15 14.24%
EPS 0.16 0.03 0.34 -1.22 -0.30 -0.27 0.47 -51.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6949 0.6616 0.6805 0.6774 0.6535 0.7012 0.7024 -0.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.235 0.185 0.18 0.21 0.20 0.20 -
P/RPS 0.93 1.13 0.95 0.99 1.01 1.02 1.02 -5.95%
P/EPS 110.85 587.50 42.05 -11.32 -51.22 -57.14 33.33 122.32%
EY 0.90 0.17 2.38 -8.83 -1.95 -1.75 3.00 -55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.21 0.20 0.23 0.22 0.22 8.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 26/08/13 28/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.305 0.23 0.20 0.24 0.18 0.22 0.24 -
P/RPS 1.29 1.11 1.03 1.33 0.87 1.12 1.23 3.21%
P/EPS 153.67 575.00 45.45 -15.09 -43.90 -62.86 40.00 144.69%
EY 0.65 0.17 2.20 -6.63 -2.28 -1.59 2.50 -59.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.23 0.27 0.20 0.24 0.26 19.52%

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