[PARAGON] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 420.0%
YoY- 152.0%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,350 17,787 15,680 15,517 12,635 11,903 16,264 -0.95%
PBT 1,947 1,823 -20,219 351 -538 765 1,621 3.09%
Tax -96 -1,129 -419 -221 272 -1,632 1,689 -
NP 1,851 694 -20,638 130 -266 -867 3,310 -9.22%
-
NP to SH 1,851 694 -20,638 130 -250 -867 3,310 -9.22%
-
Tax Rate 4.93% 61.93% - 62.96% - 213.33% -104.19% -
Total Cost 13,499 17,093 36,318 15,387 12,901 12,770 12,954 0.68%
-
Net Worth 41,406 37,618 37,527 58,255 54,786 58,664 58,907 -5.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 41,406 37,618 37,527 58,255 54,786 58,664 58,907 -5.70%
NOSH 70,000 64,859 64,703 65,499 60,975 64,701 64,726 1.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.06% 3.90% -131.62% 0.84% -2.11% -7.28% 20.35% -
ROE 4.47% 1.84% -54.99% 0.22% -0.46% -1.48% 5.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.73 27.42 24.23 23.69 20.72 18.40 25.13 -0.94%
EPS 2.86 1.07 -31.90 0.20 -0.41 -1.34 5.12 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.58 0.8894 0.8985 0.9067 0.9101 -5.69%
Adjusted Per Share Value based on latest NOSH - 65,499
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.42 21.34 18.82 18.62 15.16 14.28 19.52 -0.96%
EPS 2.22 0.83 -24.77 0.16 -0.30 -1.04 3.97 -9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4514 0.4503 0.6991 0.6574 0.704 0.7069 -5.70%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.405 0.335 0.245 0.22 0.21 0.24 0.21 -
P/RPS 1.71 1.22 1.01 0.93 1.01 1.30 0.84 12.56%
P/EPS 14.16 31.31 -0.77 110.85 -51.22 -17.91 4.11 22.87%
EY 7.06 3.19 -130.19 0.90 -1.95 -5.58 24.35 -18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.42 0.25 0.23 0.26 0.23 18.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 27/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.615 0.265 0.245 0.305 0.18 0.23 0.23 -
P/RPS 2.59 0.97 1.01 1.29 0.87 1.25 0.92 18.80%
P/EPS 21.50 24.77 -0.77 153.67 -43.90 -17.16 4.50 29.74%
EY 4.65 4.04 -130.19 0.65 -2.28 -5.83 22.23 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.46 0.42 0.34 0.20 0.25 0.25 25.11%

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