[PARAGON] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -9.61%
YoY- -164.29%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 64,399 62,146 50,405 49,677 47,295 59,714 53,549 3.11%
PBT 4,838 -18,296 -1,532 -1,372 1,168 2,642 -17,194 -
Tax -807 -407 -221 135 -1,632 1,689 77 -
NP 4,031 -18,703 -1,753 -1,237 -464 4,331 -17,117 -
-
NP to SH 4,033 -18,703 -1,753 -1,221 -462 4,331 -17,117 -
-
Tax Rate 16.68% - - - 139.73% -63.93% - -
Total Cost 60,368 80,849 52,158 50,914 47,759 55,383 70,666 -2.58%
-
Net Worth 40,801 37,999 55,467 57,050 58,883 58,959 54,534 -4.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 40,801 37,999 55,467 57,050 58,883 58,959 54,534 -4.71%
NOSH 64,763 66,666 64,496 64,318 64,999 64,578 64,454 0.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.26% -30.10% -3.48% -2.49% -0.98% 7.25% -31.97% -
ROE 9.88% -49.22% -3.16% -2.14% -0.78% 7.35% -31.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.44 93.22 78.15 77.24 72.76 92.47 83.08 3.03%
EPS 6.23 -28.05 -2.72 -1.90 -0.71 6.71 -26.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.57 0.86 0.887 0.9059 0.913 0.8461 -4.79%
Adjusted Per Share Value based on latest NOSH - 64,318
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 77.28 74.58 60.49 59.61 56.75 71.66 64.26 3.11%
EPS 4.84 -22.44 -2.10 -1.47 -0.55 5.20 -20.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.456 0.6656 0.6846 0.7066 0.7075 0.6544 -4.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.325 0.215 0.34 0.185 0.20 0.23 0.21 -
P/RPS 0.33 0.23 0.44 0.24 0.27 0.25 0.25 4.73%
P/EPS 5.22 -0.77 -12.51 -9.75 -28.14 3.43 -0.79 -
EY 19.16 -130.49 -7.99 -10.26 -3.55 29.16 -126.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.40 0.21 0.22 0.25 0.25 12.96%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 20/08/15 26/08/14 26/08/13 - 26/08/11 24/08/10 -
Price 0.325 0.20 0.33 0.20 0.00 0.20 0.19 -
P/RPS 0.33 0.21 0.42 0.26 0.00 0.22 0.23 6.19%
P/EPS 5.22 -0.71 -12.14 -10.54 0.00 2.98 -0.72 -
EY 19.16 -140.27 -8.24 -9.49 0.00 33.53 -139.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.38 0.23 0.00 0.22 0.22 15.40%

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