Highlights

[PARAGON] QoQ Quarter Result on 2019-03-31 [#1]

Stock [PARAGON]: PARAGON UNION BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -174.76%    YoY -     -12.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,734 14,232 15,773 11,643 13,243 13,073 12,159 13.62%
  QoQ % 3.53% -9.77% 35.47% -12.08% 1.30% 7.52% -
  Horiz. % 121.18% 117.05% 129.72% 95.76% 108.92% 107.52% 100.00%
PBT 3,836 77 174 -1,730 1,493 -400 -395 -
  QoQ % 4,881.82% -55.75% 110.06% -215.87% 473.25% -1.27% -
  Horiz. % -971.14% -19.49% -44.05% 437.97% -377.97% 101.27% 100.00%
Tax 878 -24 -4 148 621 0 0 -
  QoQ % 3,758.33% -500.00% -102.70% -76.17% 0.00% 0.00% -
  Horiz. % 141.38% -3.86% -0.64% 23.83% 100.00% - -
NP 4,714 53 170 -1,582 2,114 -400 -395 -
  QoQ % 8,794.34% -68.82% 110.75% -174.83% 628.50% -1.27% -
  Horiz. % -1,193.42% -13.42% -43.04% 400.51% -535.19% 101.27% 100.00%
NP to SH 4,716 53 170 -1,582 2,116 -400 -395 -
  QoQ % 8,798.11% -68.82% 110.75% -174.76% 629.00% -1.27% -
  Horiz. % -1,193.92% -13.42% -43.04% 400.51% -535.70% 101.27% 100.00%
Tax Rate -22.89 % 31.17 % 2.30 % - % -41.59 % - % - % -
  QoQ % -173.44% 1,255.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.04% -74.95% -5.53% 0.00% 100.00% - -
Total Cost 10,020 14,179 15,603 13,225 11,129 13,473 12,554 -13.92%
  QoQ % -29.33% -9.13% 17.98% 18.83% -17.40% 7.32% -
  Horiz. % 79.82% 112.94% 124.29% 105.34% 88.65% 107.32% 100.00%
Net Worth 42,700 38,171 38,171 38,171 39,465 38,171 38,818 6.54%
  QoQ % 11.86% 0.00% 0.00% -3.28% 3.39% -1.67% -
  Horiz. % 110.00% 98.33% 98.33% 98.33% 101.67% 98.33% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 42,700 38,171 38,171 38,171 39,465 38,171 38,818 6.54%
  QoQ % 11.86% 0.00% 0.00% -3.28% 3.39% -1.67% -
  Horiz. % 110.00% 98.33% 98.33% 98.33% 101.67% 98.33% 100.00%
NOSH 64,698 64,698 64,698 64,698 64,698 64,698 64,698 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 31.99 % 0.37 % 1.08 % -13.59 % 15.96 % -3.06 % -3.25 % -
  QoQ % 8,545.95% -65.74% 107.95% -185.15% 621.57% 5.85% -
  Horiz. % -984.31% -11.38% -33.23% 418.15% -491.08% 94.15% 100.00%
ROE 11.04 % 0.14 % 0.45 % -4.14 % 5.36 % -1.05 % -1.02 % -
  QoQ % 7,785.71% -68.89% 110.87% -177.24% 610.48% -2.94% -
  Horiz. % -1,082.35% -13.73% -44.12% 405.88% -525.49% 102.94% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.77 22.00 24.38 18.00 20.47 20.21 18.79 13.62%
  QoQ % 3.50% -9.76% 35.44% -12.07% 1.29% 7.56% -
  Horiz. % 121.18% 117.08% 129.75% 95.80% 108.94% 107.56% 100.00%
EPS 7.29 0.08 0.26 -2.45 3.27 -0.62 -0.61 -
  QoQ % 9,012.50% -69.23% 110.61% -174.92% 627.42% -1.64% -
  Horiz. % -1,195.08% -13.11% -42.62% 401.64% -536.07% 101.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6600 0.5900 0.5900 0.5900 0.6100 0.5900 0.6000 6.54%
  QoQ % 11.86% 0.00% 0.00% -3.28% 3.39% -1.67% -
  Horiz. % 110.00% 98.33% 98.33% 98.33% 101.67% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.05 20.33 22.53 16.63 18.92 18.68 17.37 13.63%
  QoQ % 3.54% -9.76% 35.48% -12.10% 1.28% 7.54% -
  Horiz. % 121.19% 117.04% 129.71% 95.74% 108.92% 107.54% 100.00%
EPS 6.74 0.08 0.24 -2.26 3.02 -0.57 -0.56 -
  QoQ % 8,325.00% -66.67% 110.62% -174.83% 629.82% -1.79% -
  Horiz. % -1,203.57% -14.29% -42.86% 403.57% -539.29% 101.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6100 0.5453 0.5453 0.5453 0.5638 0.5453 0.5546 6.53%
  QoQ % 11.87% 0.00% 0.00% -3.28% 3.39% -1.68% -
  Horiz. % 109.99% 98.32% 98.32% 98.32% 101.66% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.2300 0.2800 0.2900 0.3050 0.2400 0.2600 0.3400 -
P/RPS 1.01 1.27 1.19 1.69 1.17 1.29 1.81 -32.15%
  QoQ % -20.47% 6.72% -29.59% 44.44% -9.30% -28.73% -
  Horiz. % 55.80% 70.17% 65.75% 93.37% 64.64% 71.27% 100.00%
P/EPS 3.16 341.80 110.37 -12.47 7.34 -42.05 -55.69 -
  QoQ % -99.08% 209.69% 985.08% -269.89% 117.46% 24.49% -
  Horiz. % -5.67% -613.75% -198.19% 22.39% -13.18% 75.51% 100.00%
EY 31.69 0.29 0.91 -8.02 13.63 -2.38 -1.80 -
  QoQ % 10,827.59% -68.13% 111.35% -158.84% 672.69% -32.22% -
  Horiz. % -1,760.56% -16.11% -50.56% 445.56% -757.22% 132.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.47 0.49 0.52 0.39 0.44 0.57 -27.69%
  QoQ % -25.53% -4.08% -5.77% 33.33% -11.36% -22.81% -
  Horiz. % 61.40% 82.46% 85.96% 91.23% 68.42% 77.19% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 27/08/19 28/05/19 27/02/19 26/11/18 28/08/18 -
Price 0.2400 0.2600 0.3100 0.2900 0.2700 0.3500 0.2850 -
P/RPS 1.05 1.18 1.27 1.61 1.32 1.73 1.52 -21.80%
  QoQ % -11.02% -7.09% -21.12% 21.97% -23.70% 13.82% -
  Horiz. % 69.08% 77.63% 83.55% 105.92% 86.84% 113.82% 100.00%
P/EPS 3.29 317.39 117.98 -11.86 8.26 -56.61 -46.68 -
  QoQ % -98.96% 169.02% 1,094.77% -243.58% 114.59% -21.27% -
  Horiz. % -7.05% -679.93% -252.74% 25.41% -17.69% 121.27% 100.00%
EY 30.37 0.32 0.85 -8.43 12.11 -1.77 -2.14 -
  QoQ % 9,390.63% -62.35% 110.08% -169.61% 784.18% 17.29% -
  Horiz. % -1,419.16% -14.95% -39.72% 393.93% -565.89% 82.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.44 0.53 0.49 0.44 0.59 0.47 -16.24%
  QoQ % -18.18% -16.98% 8.16% 11.36% -25.42% 25.53% -
  Horiz. % 76.60% 93.62% 112.77% 104.26% 93.62% 125.53% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS