[PARAGON] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.55%
YoY- 242.11%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,212 36,987 47,058 49,503 33,790 37,187 35,711 1.13%
PBT -2,200 -1,015 4,961 162 -114 -718 -161 54.58%
Tax 0 0 151 0 0 0 -137 -
NP -2,200 -1,015 5,112 162 -114 -718 -298 39.51%
-
NP to SH -2,200 -1,012 5,112 162 -114 -718 -298 39.51%
-
Tax Rate - - -3.04% 0.00% - - - -
Total Cost 40,412 38,002 41,946 49,341 33,904 37,905 36,009 1.94%
-
Net Worth 38,171 40,759 0 36,935 56,366 57,401 58,453 -6.85%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 38,171 40,759 0 36,935 56,366 57,401 58,453 -6.85%
NOSH 70,000 70,000 70,000 64,800 63,333 64,684 64,782 1.29%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -5.76% -2.74% 10.86% 0.33% -0.34% -1.93% -0.83% -
ROE -5.76% -2.48% 0.00% 0.44% -0.20% -1.25% -0.51% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.06 57.17 72.73 76.39 53.35 57.49 55.12 1.15%
EPS -3.40 -1.56 7.90 0.25 -0.18 -1.11 -0.46 39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.63 0.00 0.57 0.89 0.8874 0.9023 -6.83%
Adjusted Per Share Value based on latest NOSH - 61,666
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.58 44.12 56.14 59.05 40.31 44.36 42.60 1.13%
EPS -2.62 -1.21 6.10 0.19 -0.14 -0.86 -0.36 39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4553 0.4862 0.00 0.4406 0.6724 0.6847 0.6973 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.26 0.415 0.35 0.21 0.30 0.235 0.20 -
P/RPS 0.44 0.73 0.48 0.27 0.56 0.41 0.36 3.39%
P/EPS -7.65 -26.53 4.43 84.00 -166.67 -21.17 -43.48 -25.13%
EY -13.08 -3.77 22.58 1.19 -0.60 -4.72 -2.30 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.00 0.37 0.34 0.26 0.22 12.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 06/12/17 28/11/16 26/11/15 27/11/14 28/11/13 29/11/12 -
Price 0.35 0.37 0.44 0.26 0.275 0.23 0.22 -
P/RPS 0.59 0.65 0.60 0.34 0.52 0.40 0.40 6.68%
P/EPS -10.29 -23.65 5.57 104.00 -152.78 -20.72 -47.83 -22.58%
EY -9.72 -4.23 17.96 0.96 -0.65 -4.83 -2.09 29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.00 0.46 0.31 0.26 0.24 16.16%

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