Highlights

[PARAMON] YoY Quarter Result on 2021-09-30 [#3]

Stock [PARAMON]: PARAMOUNT CORP BHD
Announcement Date 25-Nov-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Sep-2021  [#3]
Profit Trend QoQ -     -83.56%    YoY -     -98.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 84,761 218,865 217,090 210,533 191,097 134,777 147,717 -8.83%
  YoY % -61.27% 0.82% 3.11% 10.17% 41.79% -8.76% -
  Horiz. % 57.38% 148.17% 146.96% 142.52% 129.37% 91.24% 100.00%
PBT 6,358 36,572 44,281 28,794 101,453 21,690 23,236 -19.41%
  YoY % -82.62% -17.41% 53.79% -71.62% 367.74% -6.65% -
  Horiz. % 27.36% 157.39% 190.57% 123.92% 436.62% 93.35% 100.00%
Tax -527 -10,481 -9,350 -7,210 -8,521 -5,361 -6,094 -33.48%
  YoY % 94.97% -12.10% -29.68% 15.39% -58.94% 12.03% -
  Horiz. % 8.65% 171.99% 153.43% 118.31% 139.83% 87.97% 100.00%
NP 5,831 26,091 34,931 21,584 92,932 16,329 17,142 -16.44%
  YoY % -77.65% -25.31% 61.84% -76.77% 469.12% -4.74% -
  Horiz. % 34.02% 152.21% 203.77% 125.91% 542.13% 95.26% 100.00%
NP to SH 267 19,816 30,303 15,615 85,756 11,159 15,530 -49.17%
  YoY % -98.65% -34.61% 94.06% -81.79% 668.49% -28.15% -
  Horiz. % 1.72% 127.60% 195.13% 100.55% 552.20% 71.85% 100.00%
Tax Rate 8.29 % 28.66 % 21.12 % 25.04 % 8.40 % 24.72 % 26.23 % -17.45%
  YoY % -71.07% 35.70% -15.65% 198.10% -66.02% -5.76% -
  Horiz. % 31.61% 109.26% 80.52% 95.46% 32.02% 94.24% 100.00%
Total Cost 78,930 192,774 182,159 188,949 98,165 118,448 130,575 -8.04%
  YoY % -59.06% 5.83% -3.59% 92.48% -17.12% -9.29% -
  Horiz. % 60.45% 147.63% 139.51% 144.71% 75.18% 90.71% 100.00%
Net Worth 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 873,562 8.32%
  YoY % -0.53% 29.26% 5.95% 3.07% 11.63% 3.12% -
  Horiz. % 161.61% 162.48% 125.70% 118.64% 115.11% 103.12% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,411,772 1,419,365 1,098,096 1,036,418 1,005,581 900,848 873,562 8.32%
  YoY % -0.53% 29.26% 5.95% 3.07% 11.63% 3.12% -
  Horiz. % 161.61% 162.48% 125.70% 118.64% 115.11% 103.12% 100.00%
NOSH 619,198 614,443 606,683 428,271 424,296 422,933 422,010 6.59%
  YoY % 0.77% 1.28% 41.66% 0.94% 0.32% 0.22% -
  Horiz. % 146.73% 145.60% 143.76% 101.48% 100.54% 100.22% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.88 % 11.92 % 16.09 % 10.25 % 48.63 % 12.12 % 11.60 % -8.33%
  YoY % -42.28% -25.92% 56.98% -78.92% 301.24% 4.48% -
  Horiz. % 59.31% 102.76% 138.71% 88.36% 419.22% 104.48% 100.00%
ROE 0.02 % 1.40 % 2.76 % 1.51 % 8.53 % 1.24 % 1.78 % -52.64%
  YoY % -98.57% -49.28% 82.78% -82.30% 587.90% -30.34% -
  Horiz. % 1.12% 78.65% 155.06% 84.83% 479.21% 69.66% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.69 35.62 35.78 49.16 45.04 31.87 35.00 -14.47%
  YoY % -61.57% -0.45% -27.22% 9.15% 41.32% -8.94% -
  Horiz. % 39.11% 101.77% 102.23% 140.46% 128.69% 91.06% 100.00%
EPS 0.04 3.23 4.99 3.65 20.21 2.64 3.68 -52.90%
  YoY % -98.76% -35.27% 36.71% -81.94% 665.53% -28.26% -
  Horiz. % 1.09% 87.77% 135.60% 99.18% 549.18% 71.74% 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 2.2800 2.3100 1.8100 2.4200 2.3700 2.1300 2.0700 1.62%
  YoY % -1.30% 27.62% -25.21% 2.11% 11.27% 2.90% -
  Horiz. % 110.14% 111.59% 87.44% 116.91% 114.49% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 619,198
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.69 35.35 35.06 34.00 30.86 21.77 23.86 -8.84%
  YoY % -61.27% 0.83% 3.12% 10.17% 41.75% -8.76% -
  Horiz. % 57.38% 148.16% 146.94% 142.50% 129.34% 91.24% 100.00%
EPS 0.04 3.20 4.89 2.52 13.85 1.80 2.51 -49.80%
  YoY % -98.75% -34.56% 94.05% -81.81% 669.44% -28.29% -
  Horiz. % 1.59% 127.49% 194.82% 100.40% 551.79% 71.71% 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 2.2800 2.2923 1.7734 1.6738 1.6240 1.4549 1.4108 8.32%
  YoY % -0.54% 29.26% 5.95% 3.07% 11.62% 3.13% -
  Horiz. % 161.61% 162.48% 125.70% 118.64% 115.11% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.7600 0.7500 1.3300 2.1300 1.7100 1.3800 1.6800 -
P/RPS 5.55 2.11 3.72 4.33 3.80 4.33 4.80 2.45%
  YoY % 163.03% -43.28% -14.09% 13.95% -12.24% -9.79% -
  Horiz. % 115.62% 43.96% 77.50% 90.21% 79.17% 90.21% 100.00%
P/EPS 1,762.51 23.26 26.63 58.42 8.46 52.30 45.65 83.74%
  YoY % 7,477.43% -12.65% -54.42% 590.54% -83.82% 14.57% -
  Horiz. % 3,860.92% 50.95% 58.34% 127.97% 18.53% 114.57% 100.00%
EY 0.06 4.30 3.76 1.71 11.82 1.91 2.19 -45.06%
  YoY % -98.60% 14.36% 119.88% -85.53% 518.85% -12.79% -
  Horiz. % 2.74% 196.35% 171.69% 78.08% 539.73% 87.21% 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 0.33 0.32 0.73 0.88 0.72 0.65 0.81 -13.89%
  YoY % 3.13% -56.16% -17.05% 22.22% 10.77% -19.75% -
  Horiz. % 40.74% 39.51% 90.12% 108.64% 88.89% 80.25% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 20/11/19 21/11/18 14/11/17 23/11/16 19/11/15 -
Price 0.7400 0.8200 1.2800 2.0800 1.7300 1.3700 1.6100 -
P/RPS 5.41 2.30 3.58 4.23 3.84 4.30 4.60 2.74%
  YoY % 135.22% -35.75% -15.37% 10.16% -10.70% -6.52% -
  Horiz. % 117.61% 50.00% 77.83% 91.96% 83.48% 93.48% 100.00%
P/EPS 1,716.13 25.43 25.63 57.05 8.56 51.92 43.75 84.23%
  YoY % 6,648.45% -0.78% -55.07% 566.47% -83.51% 18.67% -
  Horiz. % 3,922.58% 58.13% 58.58% 130.40% 19.57% 118.67% 100.00%
EY 0.06 3.93 3.90 1.75 11.68 1.93 2.29 -45.47%
  YoY % -98.47% 0.77% 122.86% -85.02% 505.18% -15.72% -
  Horiz. % 2.62% 171.62% 170.31% 76.42% 510.04% 84.28% 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 0.32 0.35 0.71 0.86 0.73 0.64 0.78 -13.79%
  YoY % -8.57% -50.70% -17.44% 17.81% 14.06% -17.95% -
  Horiz. % 41.03% 44.87% 91.03% 110.26% 93.59% 82.05% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS