[PARAGON] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 100.96%
YoY- 121.01%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 12,980 13,130 15,699 17,669 9,968 11,676 10,190 4.11%
PBT -1,405 -516 1,809 187 -947 -1,026 -460 20.44%
Tax 0 0 0 12 0 0 0 -
NP -1,405 -516 1,809 199 -947 -1,026 -460 20.44%
-
NP to SH -1,405 -513 1,809 199 -947 -1,026 -460 20.44%
-
Tax Rate - - 0.00% -6.42% - - - -
Total Cost 14,385 13,646 13,890 17,470 10,915 12,702 10,650 5.13%
-
Net Worth 39,465 40,759 39,410 36,590 56,430 56,784 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 39,465 40,759 39,410 36,590 56,430 56,784 0 -
NOSH 70,000 70,000 64,607 64,193 64,863 64,528 64,788 1.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -10.82% -3.93% 11.52% 1.13% -9.50% -8.79% -4.51% -
ROE -3.56% -1.26% 4.59% 0.54% -1.68% -1.81% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.06 20.29 24.30 27.52 15.37 18.09 15.73 4.13%
EPS -2.17 -0.79 2.80 0.31 -1.46 -1.59 -0.71 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.61 0.57 0.87 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,193
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.48 15.66 18.73 21.08 11.89 13.93 12.16 4.10%
EPS -1.68 -0.61 2.16 0.24 -1.13 -1.22 -0.55 20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4862 0.4701 0.4365 0.6732 0.6774 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.285 0.455 0.28 0.235 0.305 0.18 0.25 -
P/RPS 1.42 2.24 1.15 0.85 1.98 0.99 1.59 -1.86%
P/EPS -13.12 -57.38 10.00 75.81 -20.89 -11.32 -35.21 -15.16%
EY -7.62 -1.74 10.00 1.32 -4.79 -8.83 -2.84 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.46 0.41 0.35 0.20 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 23/05/17 27/05/16 27/05/15 27/05/14 28/05/13 - -
Price 0.36 0.515 0.27 0.25 0.295 0.24 0.00 -
P/RPS 1.79 2.54 1.11 0.91 1.92 1.33 0.00 -
P/EPS -16.58 -64.95 9.64 80.65 -20.21 -15.09 0.00 -
EY -6.03 -1.54 10.37 1.24 -4.95 -6.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.44 0.44 0.34 0.27 0.00 -

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