[PARAGON] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -587.83%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 52,076 42,092 34,292 46,572 51,920 52,520 62,796 -3.07%
PBT -6,268 -9,924 -9,644 -6,920 -5,620 -2,064 7,236 -
Tax 0 -36 -104 592 0 0 0 -
NP -6,268 -9,960 -9,748 -6,328 -5,620 -2,064 7,236 -
-
NP to SH -6,268 -9,960 -9,748 -6,328 -5,620 -2,052 7,236 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 58,344 52,052 44,040 52,900 57,540 54,584 55,560 0.81%
-
Net Worth 37,400 35,265 40,112 38,171 39,465 40,759 39,410 -0.86%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 37,400 35,265 40,112 38,171 39,465 40,759 39,410 -0.86%
NOSH 83,829 70,000 70,000 70,000 70,000 70,000 64,607 4.43%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -12.04% -23.66% -28.43% -13.59% -10.82% -3.93% 11.52% -
ROE -16.76% -28.24% -24.30% -16.58% -14.24% -5.03% 18.36% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 63.41 60.87 53.00 71.98 80.25 81.18 97.20 -6.86%
EPS -7.64 -14.40 -15.08 -9.80 -8.68 -3.16 11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4554 0.51 0.62 0.59 0.61 0.63 0.61 -4.75%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 62.49 50.51 41.15 55.89 62.30 63.02 75.36 -3.07%
EPS -7.52 -11.95 -11.70 -7.59 -6.74 -2.46 8.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4232 0.4814 0.4581 0.4736 0.4891 0.4729 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.86 1.95 0.23 0.305 0.285 0.455 0.28 -
P/RPS 2.93 3.20 0.43 0.42 0.36 0.56 0.29 47.00%
P/EPS -24.37 -13.54 -1.53 -3.12 -3.28 -14.35 2.50 -
EY -4.10 -7.39 -65.51 -32.07 -30.48 -6.97 40.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.82 0.37 0.52 0.47 0.72 0.46 43.85%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 31/05/21 29/05/20 28/05/19 28/05/18 23/05/17 27/05/16 -
Price 1.67 1.73 0.235 0.29 0.36 0.515 0.27 -
P/RPS 2.63 2.84 0.44 0.40 0.45 0.63 0.28 45.23%
P/EPS -21.88 -12.01 -1.56 -2.96 -4.14 -16.24 2.41 -
EY -4.57 -8.33 -64.11 -33.73 -24.13 -6.16 41.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.39 0.38 0.49 0.59 0.82 0.44 42.38%

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