[PARAGON] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 216.48%
YoY- 117.45%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 53,312 56,382 54,891 53,732 50,118 51,455 54,927 -1.96%
PBT 1,676 2,357 14 -463 -1,032 -707 -1,912 -
Tax 824 998 741 765 769 621 15 1341.55%
NP 2,500 3,355 755 302 -263 -86 -1,897 -
-
NP to SH 2,502 3,357 757 304 -261 -84 -1,895 -
-
Tax Rate -49.16% -42.34% -5,292.86% - - - - -
Total Cost 50,812 53,027 54,136 53,430 50,381 51,541 56,824 -7.17%
-
Net Worth 40,112 42,700 38,171 38,171 38,171 39,465 38,171 3.35%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 40,112 42,700 38,171 38,171 38,171 39,465 38,171 3.35%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.69% 5.95% 1.38% 0.56% -0.52% -0.17% -3.45% -
ROE 6.24% 7.86% 1.98% 0.80% -0.68% -0.21% -4.96% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 82.40 87.15 84.84 83.05 77.46 79.53 84.90 -1.97%
EPS 3.87 5.19 1.17 0.47 -0.40 -0.13 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.59 0.59 0.59 0.61 0.59 3.35%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 63.60 67.26 65.48 64.10 59.79 61.38 65.52 -1.96%
EPS 2.98 4.00 0.90 0.36 -0.31 -0.10 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4785 0.5094 0.4553 0.4553 0.4553 0.4708 0.4553 3.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.23 0.23 0.28 0.29 0.305 0.24 0.26 -
P/RPS 0.28 0.26 0.33 0.35 0.39 0.30 0.31 -6.55%
P/EPS 5.95 4.43 23.93 61.72 -75.60 -184.85 -8.88 -
EY 16.81 22.56 4.18 1.62 -1.32 -0.54 -11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.47 0.49 0.52 0.39 0.44 -10.89%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 27/02/20 28/11/19 27/08/19 28/05/19 27/02/19 26/11/18 -
Price 0.235 0.24 0.26 0.31 0.29 0.27 0.35 -
P/RPS 0.29 0.28 0.31 0.37 0.37 0.34 0.41 -20.59%
P/EPS 6.08 4.63 22.22 65.97 -71.89 -207.96 -11.95 -
EY 16.46 21.62 4.50 1.52 -1.39 -0.48 -8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.44 0.53 0.49 0.44 0.59 -25.40%

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