[PARAGON] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 95.57%
YoY- 88.02%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 40,445 39,446 56,382 51,455 53,702 62,408 67,290 -8.12%
PBT -15,589 -6,364 2,357 -707 -727 6,908 1,946 -
Tax 188 812 998 621 15 203 -1,094 -
NP -15,401 -5,552 3,355 -86 -712 7,111 852 -
-
NP to SH -15,397 -5,597 3,357 -84 -701 7,113 852 -
-
Tax Rate - - -42.34% - - -2.94% 56.22% -
Total Cost 55,846 44,998 53,027 51,541 54,414 55,297 66,438 -2.85%
-
Net Worth 33,590 37,722 42,700 39,465 40,759 41,406 37,618 -1.86%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 33,590 37,722 42,700 39,465 40,759 41,406 37,618 -1.86%
NOSH 83,829 70,000 70,000 70,000 70,000 64,698 64,859 4.36%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -38.08% -14.07% 5.95% -0.17% -1.33% 11.39% 1.27% -
ROE -45.84% -14.84% 7.86% -0.21% -1.72% 17.18% 2.26% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 56.59 59.61 87.15 79.53 83.00 96.46 103.75 -9.60%
EPS -21.54 -8.46 5.19 -0.13 -1.08 10.99 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.57 0.66 0.61 0.63 0.64 0.58 -3.44%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.53 47.34 67.66 61.75 64.44 74.89 80.75 -8.12%
EPS -18.48 -6.72 4.03 -0.10 -0.84 8.54 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4031 0.4527 0.5124 0.4736 0.4891 0.4969 0.4514 -1.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.50 0.67 0.23 0.24 0.40 0.405 0.335 -
P/RPS 2.65 1.12 0.26 0.30 0.48 0.42 0.32 42.19%
P/EPS -6.96 -7.92 4.43 -184.85 -36.92 3.68 25.50 -
EY -14.36 -12.62 22.56 -0.54 -2.71 27.15 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.18 0.35 0.39 0.63 0.63 0.58 32.82%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 27/02/20 27/02/19 28/02/18 27/02/17 29/02/16 -
Price 1.57 1.74 0.24 0.27 0.315 0.615 0.265 -
P/RPS 2.77 2.92 0.28 0.34 0.38 0.64 0.26 48.28%
P/EPS -7.29 -20.57 4.63 -207.96 -29.07 5.59 20.17 -
EY -13.72 -4.86 21.62 -0.48 -3.44 17.88 4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.05 0.36 0.44 0.50 0.96 0.46 39.11%

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