[PARAMON] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 110.11%
YoY- -38.63%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 64,198 287,435 278,366 184,555 145,306 115,261 133,241 -11.44%
PBT -1,989 45,222 60,785 24,689 32,870 22,128 24,783 -
Tax -122 -14,712 -16,079 -7,396 -7,329 -6,444 -6,602 -48.55%
NP -2,111 30,510 44,706 17,293 25,541 15,684 18,181 -
-
NP to SH -3,701 28,465 42,302 14,674 23,912 14,063 18,181 -
-
Tax Rate - 32.53% 26.45% 29.96% 22.30% 29.12% 26.64% -
Total Cost 66,309 256,925 233,660 167,262 119,765 99,577 115,060 -8.76%
-
Net Worth 1,425,509 1,105,029 1,057,831 930,340 900,848 869,963 746,840 11.36%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 8,666 10,706 10,572 10,573 10,557 8,448 -
Div Payout % - 30.45% 25.31% 72.05% 44.22% 75.08% 46.47% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,425,509 1,105,029 1,057,831 930,340 900,848 869,963 746,840 11.36%
NOSH 614,443 433,344 428,271 424,295 422,933 422,312 337,936 10.46%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -3.29% 10.61% 16.06% 9.37% 17.58% 13.61% 13.65% -
ROE -0.26% 2.58% 4.00% 1.58% 2.65% 1.62% 2.43% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.45 66.33 65.00 43.64 34.36 27.29 39.43 -19.83%
EPS -0.60 6.57 9.88 3.47 5.65 3.33 5.38 -
DPS 0.00 2.00 2.50 2.50 2.50 2.50 2.50 -
NAPS 2.32 2.55 2.47 2.20 2.13 2.06 2.21 0.81%
Adjusted Per Share Value based on latest NOSH - 424,295
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.31 46.15 44.70 29.63 23.33 18.51 21.39 -11.44%
EPS -0.59 4.57 6.79 2.36 3.84 2.26 2.92 -
DPS 0.00 1.39 1.72 1.70 1.70 1.70 1.36 -
NAPS 2.289 1.7744 1.6986 1.4939 1.4465 1.3969 1.1992 11.36%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.91 2.25 1.84 1.84 1.32 2.01 1.56 -
P/RPS 8.71 3.39 2.83 4.22 3.84 7.36 3.96 14.02%
P/EPS -151.08 34.25 18.63 53.03 23.35 60.36 29.00 -
EY -0.66 2.92 5.37 1.89 4.28 1.66 3.45 -
DY 0.00 0.89 1.36 1.36 1.89 1.24 1.60 -
P/NAPS 0.39 0.88 0.74 0.84 0.62 0.98 0.71 -9.49%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 21/08/18 16/08/17 17/08/16 26/08/15 14/08/14 -
Price 0.81 1.30 1.87 1.86 1.42 1.45 1.55 -
P/RPS 7.75 1.96 2.88 4.26 4.13 5.31 3.93 11.97%
P/EPS -134.48 19.79 18.93 53.60 25.12 43.54 28.81 -
EY -0.74 5.05 5.28 1.87 3.98 2.30 3.47 -
DY 0.00 1.54 1.34 1.34 1.76 1.72 1.61 -
P/NAPS 0.35 0.51 0.76 0.85 0.67 0.70 0.70 -10.90%

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