Highlights

[PARAGON] YoY Quarter Result on 2016-09-30 [#3]

Stock [PARAGON]: PARAGON UNION BHD
Announcement Date 28-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     28.69%    YoY -     5,148.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 14,232 13,073 12,013 15,350 14,904 11,867 12,965 1.57%
  YoY % 8.87% 8.82% -21.74% 2.99% 25.59% -8.47% -
  Horiz. % 109.77% 100.83% 92.66% 118.40% 114.96% 91.53% 100.00%
PBT 77 -400 -250 1,942 37 1,796 25 20.61%
  YoY % 119.25% -60.00% -112.87% 5,148.65% -97.94% 7,084.00% -
  Horiz. % 308.00% -1,600.00% -1,000.00% 7,768.00% 148.00% 7,184.00% 100.00%
Tax -24 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 53 -400 -250 1,942 37 1,796 25 13.34%
  YoY % 113.25% -60.00% -112.87% 5,148.65% -97.94% 7,084.00% -
  Horiz. % 212.00% -1,600.00% -1,000.00% 7,768.00% 148.00% 7,184.00% 100.00%
NP to SH 53 -400 -247 1,942 37 1,796 25 13.34%
  YoY % 113.25% -61.94% -112.72% 5,148.65% -97.94% 7,084.00% -
  Horiz. % 212.00% -1,600.00% -988.00% 7,768.00% 148.00% 7,184.00% 100.00%
Tax Rate 31.17 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 14,179 13,473 12,263 13,408 14,867 10,071 12,940 1.53%
  YoY % 5.24% 9.87% -8.54% -9.81% 47.62% -22.17% -
  Horiz. % 109.57% 104.12% 94.77% 103.62% 114.89% 77.83% 100.00%
Net Worth 38,171 38,171 40,759 0 35,150 57,497 55,462 -6.03%
  YoY % 0.00% -6.35% 0.00% 0.00% -38.87% 3.67% -
  Horiz. % 68.82% 68.82% 73.49% 0.00% 63.38% 103.67% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 38,171 38,171 40,759 0 35,150 57,497 55,462 -6.03%
  YoY % 0.00% -6.35% 0.00% 0.00% -38.87% 3.67% -
  Horiz. % 68.82% 68.82% 73.49% 0.00% 63.38% 103.67% 100.00%
NOSH 64,698 64,698 64,698 64,698 61,666 64,604 62,500 0.58%
  YoY % 0.00% 0.00% 0.00% 4.92% -4.55% 3.37% -
  Horiz. % 103.52% 103.52% 103.52% 103.52% 98.67% 103.37% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.37 % -3.06 % -2.08 % 12.65 % 0.25 % 15.13 % 0.19 % 11.74%
  YoY % 112.09% -47.12% -116.44% 4,960.00% -98.35% 7,863.16% -
  Horiz. % 194.74% -1,610.53% -1,094.74% 6,657.90% 131.58% 7,963.16% 100.00%
ROE 0.14 % -1.05 % -0.61 % - % 0.11 % 3.12 % 0.05 % 18.71%
  YoY % 113.33% -72.13% 0.00% 0.00% -96.47% 6,140.00% -
  Horiz. % 280.00% -2,100.00% -1,220.00% 0.00% 220.00% 6,240.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.00 20.21 18.57 23.73 24.17 18.37 20.74 0.99%
  YoY % 8.86% 8.83% -21.74% -1.82% 31.57% -11.43% -
  Horiz. % 106.08% 97.44% 89.54% 114.42% 116.54% 88.57% 100.00%
EPS 0.08 -0.62 -0.38 3.00 0.06 2.78 0.04 12.24%
  YoY % 112.90% -63.16% -112.67% 4,900.00% -97.84% 6,850.00% -
  Horiz. % 200.00% -1,550.00% -950.00% 7,500.00% 150.00% 6,950.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5900 0.5900 0.6300 0.0000 0.5700 0.8900 0.8874 -6.57%
  YoY % 0.00% -6.35% 0.00% 0.00% -35.96% 0.29% -
  Horiz. % 66.49% 66.49% 70.99% 0.00% 64.23% 100.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.33 18.68 17.16 21.93 21.29 16.95 18.52 1.57%
  YoY % 8.83% 8.86% -21.75% 3.01% 25.60% -8.48% -
  Horiz. % 109.77% 100.86% 92.66% 118.41% 114.96% 91.52% 100.00%
EPS 0.08 -0.57 -0.35 2.77 0.05 2.57 0.04 12.24%
  YoY % 114.04% -62.86% -112.64% 5,440.00% -98.05% 6,325.00% -
  Horiz. % 200.00% -1,425.00% -875.00% 6,925.00% 125.00% 6,425.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5453 0.5453 0.5823 0.0000 0.5021 0.8214 0.7923 -6.03%
  YoY % 0.00% -6.35% 0.00% 0.00% -38.87% 3.67% -
  Horiz. % 68.82% 68.82% 73.49% 0.00% 63.37% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2800 0.2600 0.4150 0.3500 0.2100 0.3000 0.2350 -
P/RPS 1.27 1.29 2.24 1.48 0.87 1.63 1.13 1.96%
  YoY % -1.55% -42.41% 51.35% 70.11% -46.63% 44.25% -
  Horiz. % 112.39% 114.16% 198.23% 130.97% 76.99% 144.25% 100.00%
P/EPS 341.80 -42.05 -108.70 11.66 350.00 10.79 587.50 -8.63%
  YoY % 912.84% 61.32% -1,032.25% -96.67% 3,143.74% -98.16% -
  Horiz. % 58.18% -7.16% -18.50% 1.98% 59.57% 1.84% 100.00%
EY 0.29 -2.38 -0.92 8.58 0.29 9.27 0.17 9.31%
  YoY % 112.18% -158.70% -110.72% 2,858.62% -96.87% 5,352.94% -
  Horiz. % 170.59% -1,400.00% -541.18% 5,047.06% 170.59% 5,452.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.44 0.66 0.00 0.37 0.34 0.26 10.37%
  YoY % 6.82% -33.33% 0.00% 0.00% 8.82% 30.77% -
  Horiz. % 180.77% 169.23% 253.85% 0.00% 142.31% 130.77% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 06/12/17 28/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.2600 0.3500 0.3700 0.4400 0.2600 0.2750 0.2300 -
P/RPS 1.18 1.73 1.99 1.85 1.08 1.50 1.11 1.02%
  YoY % -31.79% -13.07% 7.57% 71.30% -28.00% 35.14% -
  Horiz. % 106.31% 155.86% 179.28% 166.67% 97.30% 135.14% 100.00%
P/EPS 317.39 -56.61 -96.92 14.66 433.33 9.89 575.00 -9.43%
  YoY % 660.66% 41.59% -761.12% -96.62% 4,281.50% -98.28% -
  Horiz. % 55.20% -9.85% -16.86% 2.55% 75.36% 1.72% 100.00%
EY 0.32 -1.77 -1.03 6.82 0.23 10.11 0.17 11.11%
  YoY % 118.08% -71.84% -115.10% 2,865.22% -97.73% 5,847.06% -
  Horiz. % 188.24% -1,041.18% -605.88% 4,011.76% 135.29% 5,947.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.59 0.59 0.00 0.46 0.31 0.26 9.16%
  YoY % -25.42% 0.00% 0.00% 0.00% 48.39% 19.23% -
  Horiz. % 169.23% 226.92% 226.92% 0.00% 176.92% 119.23% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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