[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	372,626	488,456	705,974	927,958	957,758	765,776	907,670	-44.79%
YoY %	-23.71%	-30.81%	-23.92%	-3.11%	25.07%	-15.63%	-	-
Horiz. %	41.05%	53.81%	77.78%	102.24%	105.52%	84.37%	100.00%	-
PBT	4,548	17,052	88,838	144,925	128,826	76,764	151,271	-90.35%
YoY %	-73.33%	-80.81%	-38.70%	12.50%	67.82%	-49.25%	-	-
Horiz. %	3.01%	11.27%	58.73%	95.80%	85.16%	50.75%	100.00%	-
Tax	-2,794	1,877,412	30,152	-41,664	-43,796	-28,744	-38,668	-82.67%
YoY %	-100.15%	6,126.49%	172.37%	4.87%	-52.37%	25.66%	-	-
Horiz. %	7.23%	-4,855.21%	-77.98%	107.75%	113.26%	74.34%	100.00%	-
NP	1,754	1,894,464	118,990	103,261	85,030	48,020	112,603	-93.77%
YoY %	-99.91%	1,492.12%	15.23%	21.44%	77.07%	-57.35%	-	-
Horiz. %	1.56%	1,682.43%	105.67%	91.70%	75.51%	42.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	926,506	1,867,816	104,049	86,577	69,260	24,660	94,926	357.34%
YoY %	-50.40%	1,695.13%	20.18%	25.00%	180.86%	-74.02%	-	-
Horiz. %	976.03%	1,967.65%	109.61%	91.20%	72.96%	25.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.43%	-11,009.92%	-33.94%	28.75%	34.00%	37.44%	25.56%	-
YoY %	100.56%	-32,339.36%	-218.05%	-15.44%	-9.19%	46.48%	-	-
Horiz. %	240.34%	-43,074.80%	-132.79%	112.48%	133.02%	146.48%	100.00%	-
Total Cost	370,872	-1,406,008	586,984	824,697	872,728	717,756	795,067	-39.88%
YoY %	126.38%	-339.53%	-28.82%	-5.50%	21.59%	-9.72%	-	-
Horiz. %	46.65%	-176.84%	73.83%	103.73%	109.77%	90.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,425,509	1,590,194	1,140,564	1,098,096	1,105,029	1,066,031	1,074,962	20.72%
YoY %	-10.36%	39.42%	3.87%	-0.63%	3.66%	-0.83%	-	-
Horiz. %	132.61%	147.93%	106.10%	102.15%	102.80%	99.17%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	356,377	-	39,434	16,178	17,333	-	36,403	358.26%
YoY %	0.00%	-	143.75%	-6.66%	0.00%	-	-	-
Horiz. %	978.98%	-	108.33%	44.44%	47.61%	-	100.00%	-
Div Payout %	38.46%	-	37.90%	18.69%	25.03%	-	38.35%	-
YoY %	0.00%	-	102.78%	-25.33%	0.00%	-	-	-
Horiz. %	100.29%	-	98.83%	48.74%	65.27%	-	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	1,425,509	1,590,194	1,140,564	1,098,096	1,105,029	1,066,031	1,074,962	20.72%
YoY %	-10.36%	39.42%	3.87%	-0.63%	3.66%	-0.83%	-	-
Horiz. %	132.61%	147.93%	106.10%	102.15%	102.80%	99.17%	100.00%	-
NOSH	614,443	614,443	606,683	606,683	433,344	428,124	428,271	27.23%
YoY %	0.00%	1.28%	0.00%	40.00%	1.22%	-0.03%	-	-
Horiz. %	143.47%	143.47%	141.66%	141.66%	101.18%	99.97%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	0.47%	387.85%	16.85%	11.13%	8.88%	6.27%	12.41%	-
YoY %	-99.88%	2,201.78%	51.39%	25.34%	41.63%	-49.48%	-	-
Horiz. %	3.79%	3,125.30%	135.78%	89.69%	71.56%	50.52%	100.00%	-
ROE	64.99%	117.46%	9.12%	7.88%	6.27%	2.31%	8.83%	-
YoY %	-44.67%	1,187.94%	15.74%	25.68%	171.43%	-73.84%	-	-
Horiz. %	736.01%	1,330.24%	103.28%	89.24%	71.01%	26.16%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	60.64	80.17	116.37	152.96	221.02	178.87	211.94	-56.61%
YoY %	-24.36%	-31.11%	-23.92%	-30.79%	23.56%	-15.60%	-	-
Horiz. %	28.61%	37.83%	54.91%	72.17%	104.28%	84.40%	100.00%	-
EPS	151.42	306.56	17.17	14.29	16.04	5.76	22.20	260.07%
YoY %	-50.61%	1,685.44%	20.15%	-10.91%	178.47%	-74.05%	-	-
Horiz. %	682.07%	1,380.90%	77.34%	64.37%	72.25%	25.95%	100.00%	-
DPS	58.00	0.00	6.50	2.67	4.00	0.00	8.50	260.17%
YoY %	0.00%	0.00%	143.45%	-33.25%	0.00%	0.00%	-	-
Horiz. %	682.35%	0.00%	76.47%	31.41%	47.06%	0.00%	100.00%	-
NAPS	2.32	2.61	1.88	1.81	2.55	2.49	2.51	-5.11%
YoY %	-11.11%	38.83%	3.87%	-29.02%	2.41%	-0.80%	-	-
Horiz. %	92.43%	103.98%	74.90%	72.11%	101.59%	99.20%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 606,683
RPS	59.83	78.43	113.36	149.00	153.79	122.96	145.75	-44.79%
YoY %	-23.72%	-30.81%	-23.92%	-3.11%	25.07%	-15.64%	-	-
Horiz. %	41.05%	53.81%	77.78%	102.23%	105.52%	84.36%	100.00%	-
EPS	148.77	299.92	16.71	13.90	11.12	3.96	15.24	357.39%
YoY %	-50.40%	1,694.85%	20.22%	25.00%	180.81%	-74.02%	-	-
Horiz. %	976.18%	1,967.98%	109.65%	91.21%	72.97%	25.98%	100.00%	-
DPS	57.22	0.00	6.33	2.60	2.78	0.00	5.85	357.99%
YoY %	0.00%	0.00%	143.46%	-6.47%	0.00%	0.00%	-	-
Horiz. %	978.12%	0.00%	108.21%	44.44%	47.52%	0.00%	100.00%	-
NAPS	2.289	2.5534	1.8314	1.7632	1.7744	1.7118	1.7261	20.72%
YoY %	-10.35%	39.42%	3.87%	-0.63%	3.66%	-0.83%	-	-
Horiz. %	132.61%	147.93%	106.10%	102.15%	102.80%	99.17%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	0.91	0.69	1.22	1.33	2.25	2.02	2.04	-
P/RPS	1.50	0.86	1.05	0.87	1.02	1.13	0.96	34.68%
YoY %	74.42%	-18.10%	20.69%	-14.71%	-9.73%	17.71%	-	-
Horiz. %	156.25%	89.58%	109.38%	90.62%	106.25%	117.71%	100.00%	-
P/EPS	0.60	0.23	7.11	9.32	14.08	35.07	9.20	-83.82%
YoY %	160.87%	-96.77%	-23.71%	-33.81%	-59.85%	281.20%	-	-
Horiz. %	6.52%	2.50%	77.28%	101.30%	153.04%	381.20%	100.00%	-
EY	165.70	444.30	14.06	10.73	7.10	2.85	10.87	515.81%
YoY %	-62.71%	3,060.03%	31.03%	51.13%	149.12%	-73.78%	-	-
Horiz. %	1,524.38%	4,087.40%	129.35%	98.71%	65.32%	26.22%	100.00%	-
DY	63.74	0.00	5.33	2.01	1.78	0.00	4.17	516.93%
YoY %	0.00%	0.00%	165.17%	12.92%	0.00%	0.00%	-	-
Horiz. %	1,528.54%	0.00%	127.82%	48.20%	42.69%	0.00%	100.00%	-
P/NAPS	0.39	0.26	0.65	0.73	0.88	0.81	0.81	-38.59%
YoY %	50.00%	-60.00%	-10.96%	-17.05%	8.64%	0.00%	-	-
Horiz. %	48.15%	32.10%	80.25%	90.12%	108.64%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	29/05/20	28/02/20	20/11/19	22/08/19	23/05/19	28/02/19	-
Price	0.81	0.84	1.29	1.28	1.30	2.08	2.15	-
P/RPS	1.34	1.05	1.11	0.84	0.59	1.16	1.01	20.76%
YoY %	27.62%	-5.41%	32.14%	42.37%	-49.14%	14.85%	-	-
Horiz. %	132.67%	103.96%	109.90%	83.17%	58.42%	114.85%	100.00%	-
P/EPS	0.54	0.27	7.52	8.97	8.13	36.11	9.70	-85.44%
YoY %	100.00%	-96.41%	-16.16%	10.33%	-77.49%	272.27%	-	-
Horiz. %	5.57%	2.78%	77.53%	92.47%	83.81%	372.27%	100.00%	-
EY	186.16	364.96	13.29	11.15	12.29	2.77	10.31	589.47%
YoY %	-48.99%	2,646.12%	19.19%	-9.28%	343.68%	-73.13%	-	-
Horiz. %	1,805.63%	3,539.86%	128.90%	108.15%	119.20%	26.87%	100.00%	-
DY	71.60	0.00	5.04	2.08	3.08	0.00	3.95	591.26%
YoY %	0.00%	0.00%	142.31%	-32.47%	0.00%	0.00%	-	-
Horiz. %	1,812.66%	0.00%	127.59%	52.66%	77.97%	0.00%	100.00%	-
P/NAPS	0.35	0.32	0.69	0.71	0.51	0.84	0.86	-45.11%
YoY %	9.38%	-53.62%	-2.82%	39.22%	-39.29%	-2.33%	-	-
Horiz. %	40.70%	37.21%	80.23%	82.56%	59.30%	97.67%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos