[PARAGON] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -577.07%
YoY- -133.38%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 57,171 50,996 49,832 46,867 60,778 50,692 71,400 -3.63%
PBT -19,197 -288 -1,265 242 2,469 -17,702 703 -
Tax -407 -221 135 -1,632 1,689 77 -669 -7.94%
NP -19,604 -509 -1,130 -1,390 4,158 -17,625 34 -
-
NP to SH -19,604 -509 -1,114 -1,388 4,158 -17,625 34 -
-
Tax Rate - - - 674.38% -68.41% - 95.16% -
Total Cost 76,775 51,505 50,962 48,257 56,620 68,317 71,366 1.22%
-
Net Worth 36,590 56,430 56,784 0 59,473 54,847 77,674 -11.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 655 -
Div Payout % - - - - - - 1,928.10% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 36,590 56,430 56,784 0 59,473 54,847 77,674 -11.78%
NOSH 64,193 64,863 64,528 64,788 64,553 63,999 68,333 -1.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -34.29% -1.00% -2.27% -2.97% 6.84% -34.77% 0.05% -
ROE -53.58% -0.90% -1.96% 0.00% 6.99% -32.13% 0.04% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 89.06 78.62 77.23 72.34 94.15 79.21 104.49 -2.62%
EPS -30.54 -0.78 -1.73 -2.14 6.44 -27.54 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.57 0.87 0.88 0.00 0.9213 0.857 1.1367 -10.86%
Adjusted Per Share Value based on latest NOSH - 64,788
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 68.61 61.20 59.80 56.24 72.93 60.83 85.68 -3.63%
EPS -23.52 -0.61 -1.34 -1.67 4.99 -21.15 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.4391 0.6772 0.6814 0.00 0.7137 0.6582 0.9321 -11.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.235 0.305 0.18 0.25 0.22 0.31 0.44 -
P/RPS 0.26 0.39 0.23 0.35 0.23 0.39 0.42 -7.67%
P/EPS -0.77 -38.87 -10.43 -11.67 3.42 -1.13 884.31 -
EY -129.95 -2.57 -9.59 -8.57 29.28 -88.84 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.18 -
P/NAPS 0.41 0.35 0.20 0.00 0.24 0.36 0.39 0.83%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 28/05/13 - 30/05/11 26/05/10 28/05/09 -
Price 0.25 0.295 0.24 0.00 0.22 0.26 0.33 -
P/RPS 0.28 0.38 0.31 0.00 0.23 0.33 0.32 -2.19%
P/EPS -0.82 -37.59 -13.90 0.00 3.42 -0.94 663.24 -
EY -122.16 -2.66 -7.19 0.00 29.28 -105.92 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
P/NAPS 0.44 0.34 0.27 0.00 0.24 0.30 0.29 7.19%

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