[PARAGON] YoY TTM 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- 39.26%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 62,408 67,290 49,470 52,704 48,346 51,484 57,991 1.22%
PBT 6,908 1,946 -20,331 -367 -699 1,425 1,490 29.10%
Tax 203 -1,094 -419 -221 135 -1,632 1,689 -29.72%
NP 7,111 852 -20,750 -588 -564 -207 3,179 14.34%
-
NP to SH 7,113 852 -20,750 -588 -548 -205 3,179 14.35%
-
Tax Rate -2.94% 56.22% - - - 114.53% -113.36% -
Total Cost 55,297 66,438 70,220 53,292 48,910 51,691 54,812 0.14%
-
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 64,698 64,859 64,703 65,499 60,975 64,701 64,726 -0.00%
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 11.39% 1.27% -41.94% -1.12% -1.17% -0.40% 5.48% -
ROE 17.18% 2.26% -55.29% -1.01% -1.00% -0.35% 5.40% -
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 96.46 103.75 76.46 80.46 79.29 79.57 89.59 1.23%
EPS 10.99 1.31 -32.07 -0.90 -0.90 -0.32 4.91 14.35%
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 74.45 80.27 59.01 62.87 57.67 61.42 69.18 1.22%
EPS 8.49 1.02 -24.75 -0.70 -0.65 -0.24 3.79 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4939 0.4488 0.4477 0.6949 0.6535 0.6998 0.7027 -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 0.42 0.32 0.32 0.27 0.26 0.30 0.23 10.54%
P/EPS 3.68 25.50 -0.76 -24.51 -23.37 -75.75 4.28 -2.48%
EY 27.15 3.92 -130.90 -4.08 -4.28 -1.32 23.39 2.51%
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 - 29/02/12 28/02/11 -
Price 0.615 0.265 0.245 0.305 0.00 0.23 0.23 -
P/RPS 0.64 0.26 0.32 0.38 0.00 0.29 0.26 16.18%
P/EPS 5.59 20.17 -0.76 -33.98 0.00 -72.59 4.68 3.00%
EY 17.88 4.96 -130.90 -2.94 0.00 -1.38 21.35 -2.91%
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 0.00 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