[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.81%
YoY- -99.13%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 370,481 168,097 681,351 364,016 279,255 151,809 593,562 -27.02%
PBT 30,243 14,609 70,316 27,395 21,037 10,821 51,830 -30.24%
Tax -8,793 -3,890 -27,605 -10,492 -9,965 -4,018 450,904 -
NP 21,450 10,719 42,711 16,903 11,072 6,803 502,734 -87.86%
-
NP to SH 14,131 5,024 28,537 4,188 3,921 2,297 486,661 -90.61%
-
Tax Rate 29.07% 26.63% 39.26% 38.30% 47.37% 37.13% -869.97% -
Total Cost 349,031 157,378 638,640 347,113 268,183 145,006 90,828 145.94%
-
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 15,548 - 18,575 - - - 193,549 -81.46%
Div Payout % 110.03% - 65.09% - - - 39.77% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 1,430,348 1,431,654 0.23%
NOSH 620,819 620,819 619,198 619,198 619,198 619,198 614,443 0.69%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.79% 6.38% 6.27% 4.64% 3.96% 4.48% 84.70% -
ROE 0.98% 0.35% 1.99% 0.30% 0.28% 0.16% 33.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.57 27.11 110.04 58.79 45.10 24.52 96.60 -27.61%
EPS 2.28 0.81 4.61 0.68 0.63 0.37 79.37 -90.68%
DPS 2.50 0.00 3.00 0.00 0.00 0.00 31.50 -81.61%
NAPS 2.31 2.32 2.32 2.28 2.28 2.31 2.33 -0.57%
Adjusted Per Share Value based on latest NOSH - 619,198
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.45 26.97 109.33 58.41 44.81 24.36 95.25 -27.02%
EPS 2.27 0.81 4.58 0.67 0.63 0.37 78.09 -90.60%
DPS 2.49 0.00 2.98 0.00 0.00 0.00 31.06 -81.49%
NAPS 2.3053 2.3085 2.3051 2.2654 2.2654 2.2952 2.2973 0.23%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.67 0.745 0.695 0.76 0.755 0.835 0.825 -
P/RPS 1.12 2.75 0.63 1.29 1.67 3.41 0.85 20.25%
P/EPS 29.49 91.95 15.08 112.37 119.23 225.09 1.04 835.59%
EY 3.39 1.09 6.63 0.89 0.84 0.44 96.00 -89.30%
DY 3.73 0.00 4.32 0.00 0.00 0.00 38.18 -78.87%
P/NAPS 0.29 0.32 0.30 0.33 0.33 0.36 0.35 -11.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 27/05/21 25/02/21 -
Price 0.68 0.745 0.675 0.74 0.79 0.825 0.86 -
P/RPS 1.14 2.75 0.61 1.26 1.75 3.37 0.89 17.99%
P/EPS 29.93 91.95 14.65 109.41 124.76 222.39 1.09 815.70%
EY 3.34 1.09 6.83 0.91 0.80 0.45 92.10 -89.11%
DY 3.68 0.00 4.44 0.00 0.00 0.00 36.63 -78.47%
P/NAPS 0.29 0.32 0.29 0.32 0.35 0.36 0.37 -15.02%

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