[PARAGON] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.79%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 83,001 61,438 32,522 35,213 55,530 50,949 49,316 9.05%
PBT 9,522 -4,402 -7,580 -7,084 -1,972 -2,933 -1,353 -
Tax -41 -80 14 -120 160 0 0 -
NP 9,481 -4,482 -7,565 -7,204 -1,812 -2,933 -1,353 -
-
NP to SH 9,481 -4,481 -7,562 -7,201 -1,812 -2,933 -1,349 -
-
Tax Rate 0.43% - - - - - - -
Total Cost 73,520 65,921 40,087 42,417 57,342 53,882 50,669 6.39%
-
Net Worth 41,847 37,061 41,271 37,722 38,171 38,171 40,759 0.43%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 41,847 37,061 41,271 37,722 38,171 38,171 40,759 0.43%
NOSH 83,829 83,829 77,280 70,000 70,000 70,000 70,000 3.04%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.42% -7.30% -23.26% -20.46% -3.26% -5.76% -2.74% -
ROE 22.66% -12.09% -18.32% -19.09% -4.75% -7.68% -3.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.01 73.29 42.55 53.21 85.83 78.75 76.22 4.45%
EPS 11.31 -5.35 -9.89 -10.88 -2.80 -4.53 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.4421 0.54 0.57 0.59 0.59 0.63 -3.80%
Adjusted Per Share Value based on latest NOSH - 77,280
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 99.01 73.29 38.80 42.01 66.24 60.78 58.83 9.05%
EPS 11.31 -5.35 -9.02 -8.59 -2.16 -3.50 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4992 0.4421 0.4923 0.45 0.4553 0.4553 0.4862 0.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.57 1.48 1.78 0.28 0.28 0.26 0.415 -
P/RPS 2.60 2.02 4.18 0.53 0.33 0.33 0.54 29.93%
P/EPS 22.72 -27.69 -17.99 -2.57 -10.00 -5.73 -19.90 -
EY 4.40 -3.61 -5.56 -38.86 -10.00 -17.44 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.15 3.35 3.30 0.49 0.47 0.44 0.66 40.81%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 25/11/21 26/11/20 28/11/19 26/11/18 06/12/17 -
Price 2.67 1.99 1.38 0.515 0.26 0.35 0.37 -
P/RPS 2.70 2.72 3.24 0.97 0.30 0.44 0.49 32.88%
P/EPS 23.61 -37.23 -13.95 -4.73 -9.28 -7.72 -17.74 -
EY 4.24 -2.69 -7.17 -21.13 -10.77 -12.95 -5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 4.50 2.56 0.90 0.44 0.59 0.59 44.38%

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