[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -82.39%
YoY- 118.72%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 847,464 602,224 370,481 168,097 681,351 364,016 279,255 109.18%
PBT 105,124 72,142 30,243 14,609 70,316 27,395 21,037 191.43%
Tax -29,985 -17,135 -8,793 -3,890 -27,605 -10,492 -9,965 108.00%
NP 75,139 55,007 21,450 10,719 42,711 16,903 11,072 257.19%
-
NP to SH 60,202 41,310 14,131 5,024 28,537 4,188 3,921 514.67%
-
Tax Rate 28.52% 23.75% 29.07% 26.63% 39.26% 38.30% 47.37% -
Total Cost 772,325 547,217 349,031 157,378 638,640 347,113 268,183 102.02%
-
Net Worth 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 2.61%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 111,946 15,548 15,548 - 18,575 - - -
Div Payout % 185.95% 37.64% 110.03% - 65.09% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,467,745 1,442,868 1,436,649 1,438,650 1,436,540 1,411,772 1,411,772 2.61%
NOSH 620,819 620,819 620,819 620,819 619,198 619,198 619,198 0.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.87% 9.13% 5.79% 6.38% 6.27% 4.64% 3.96% -
ROE 4.10% 2.86% 0.98% 0.35% 1.99% 0.30% 0.28% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 136.26 96.83 59.57 27.11 110.04 58.79 45.10 108.57%
EPS 9.69 6.65 2.28 0.81 4.61 0.68 0.63 515.40%
DPS 18.00 2.50 2.50 0.00 3.00 0.00 0.00 -
NAPS 2.36 2.32 2.31 2.32 2.32 2.28 2.28 2.31%
Adjusted Per Share Value based on latest NOSH - 620,819
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 136.08 96.70 59.49 26.99 109.41 58.45 44.84 109.19%
EPS 9.67 6.63 2.27 0.81 4.58 0.67 0.63 514.55%
DPS 17.98 2.50 2.50 0.00 2.98 0.00 0.00 -
NAPS 2.3568 2.3169 2.3069 2.3101 2.3067 2.2669 2.2669 2.61%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.765 0.675 0.67 0.745 0.695 0.76 0.755 -
P/RPS 0.56 0.70 1.12 2.75 0.63 1.29 1.67 -51.63%
P/EPS 7.90 10.16 29.49 91.95 15.08 112.37 119.23 -83.54%
EY 12.65 9.84 3.39 1.09 6.63 0.89 0.84 506.82%
DY 23.53 3.70 3.73 0.00 4.32 0.00 0.00 -
P/NAPS 0.32 0.29 0.29 0.32 0.30 0.33 0.33 -2.02%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 27/05/22 25/02/22 25/11/21 27/08/21 -
Price 0.84 0.715 0.68 0.745 0.675 0.74 0.79 -
P/RPS 0.62 0.74 1.14 2.75 0.61 1.26 1.75 -49.83%
P/EPS 8.68 10.76 29.93 91.95 14.65 109.41 124.76 -83.00%
EY 11.52 9.29 3.34 1.09 6.83 0.91 0.80 489.02%
DY 21.43 3.50 3.68 0.00 4.44 0.00 0.00 -
P/NAPS 0.36 0.31 0.29 0.32 0.29 0.32 0.35 1.89%

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