[PARAGON] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -25.47%
YoY- 1058.62%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 39,446 41,144 43,040 53,312 56,382 54,891 53,732 -18.54%
PBT -6,364 -1,477 -263 1,676 2,357 14 -463 469.26%
Tax 812 788 824 824 998 741 765 4.03%
NP -5,552 -689 561 2,500 3,355 755 302 -
-
NP to SH -5,597 -685 563 2,502 3,357 757 304 -
-
Tax Rate - - - -49.16% -42.34% -5,292.86% - -
Total Cost 44,998 41,833 42,479 50,812 53,027 54,136 53,430 -10.77%
-
Net Worth 37,722 37,722 38,171 40,112 42,700 38,171 38,171 -0.78%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 37,722 37,722 38,171 40,112 42,700 38,171 38,171 -0.78%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -14.07% -1.67% 1.30% 4.69% 5.95% 1.38% 0.56% -
ROE -14.84% -1.82% 1.47% 6.24% 7.86% 1.98% 0.80% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.61 62.17 66.52 82.40 87.15 84.84 83.05 -19.75%
EPS -8.46 -1.04 0.87 3.87 5.19 1.17 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.59 0.62 0.66 0.59 0.59 -2.26%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 47.05 49.08 51.34 63.60 67.26 65.48 64.10 -18.55%
EPS -6.68 -0.82 0.67 2.98 4.00 0.90 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.4553 0.4785 0.5094 0.4553 0.4553 -0.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.67 0.28 0.235 0.23 0.23 0.28 0.29 -
P/RPS 1.12 0.45 0.35 0.28 0.26 0.33 0.35 116.38%
P/EPS -7.92 -27.05 27.01 5.95 4.43 23.93 61.72 -
EY -12.62 -3.70 3.70 16.81 22.56 4.18 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.49 0.40 0.37 0.35 0.47 0.49 79.18%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 27/08/20 29/05/20 27/02/20 28/11/19 27/08/19 -
Price 1.74 0.515 0.29 0.235 0.24 0.26 0.31 -
P/RPS 2.92 0.83 0.44 0.29 0.28 0.31 0.37 293.91%
P/EPS -20.57 -49.76 33.33 6.08 4.63 22.22 65.97 -
EY -4.86 -2.01 3.00 16.46 21.62 4.50 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 0.90 0.49 0.38 0.36 0.44 0.53 219.43%

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