[PARAGON] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -65.08%
YoY- 107.29%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 50,278 49,948 63,416 69,198 43,846 48,444 45,782 1.57%
PBT -3,600 -1,530 6,038 254 -3,816 -1,486 -140 71.75%
Tax 0 0 598 24 0 0 0 -
NP -3,600 -1,530 6,636 278 -3,816 -1,486 -140 71.75%
-
NP to SH -3,600 -1,524 6,636 278 -3,816 -1,486 -140 71.75%
-
Tax Rate - - -9.90% -9.45% - - - -
Total Cost 53,878 51,478 56,780 68,920 47,662 49,930 45,922 2.69%
-
Net Worth 38,818 40,759 40,747 37,728 55,623 57,307 57,648 -6.37%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 38,818 40,759 40,747 37,728 55,623 57,307 57,648 -6.37%
NOSH 70,000 70,000 64,678 66,190 64,677 64,608 63,636 1.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -7.16% -3.06% 10.46% 0.40% -8.70% -3.07% -0.31% -
ROE -9.27% -3.74% 16.29% 0.74% -6.86% -2.59% -0.24% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.71 77.20 98.05 104.54 67.79 74.98 71.94 1.29%
EPS -5.56 -2.36 10.26 0.42 -5.90 -2.30 -0.22 71.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.63 0.57 0.86 0.887 0.9059 -6.63%
Adjusted Per Share Value based on latest NOSH - 66,666
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 59.98 59.58 75.65 82.55 52.30 57.79 54.61 1.57%
EPS -4.29 -1.82 7.92 0.33 -4.55 -1.77 -0.17 71.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4631 0.4862 0.4861 0.4501 0.6635 0.6836 0.6877 -6.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.34 0.48 0.325 0.215 0.34 0.185 0.20 -
P/RPS 0.44 0.62 0.33 0.21 0.50 0.25 0.28 7.82%
P/EPS -6.11 -20.38 3.17 51.19 -5.76 -8.04 -90.91 -36.22%
EY -16.37 -4.91 31.57 1.95 -17.35 -12.43 -1.10 56.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.76 0.52 0.38 0.40 0.21 0.22 17.18%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 26/08/16 20/08/15 26/08/14 26/08/13 30/08/12 -
Price 0.285 0.435 0.325 0.20 0.33 0.20 0.24 -
P/RPS 0.37 0.56 0.33 0.19 0.49 0.27 0.33 1.92%
P/EPS -5.12 -18.47 3.17 47.62 -5.59 -8.70 -109.09 -39.92%
EY -19.52 -5.42 31.57 2.10 -17.88 -11.50 -0.92 66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.52 0.35 0.38 0.23 0.26 10.36%

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