[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 41.69%
YoY- 0.77%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 258,635 113,329 576,034 427,975 280,258 164,997 510,043 -36.43%
PBT 52,985 20,115 101,694 78,954 55,718 33,590 85,756 -27.47%
Tax -12,552 -5,223 -27,513 -21,303 -15,209 -8,765 -21,670 -30.53%
NP 40,433 14,892 74,181 57,651 40,509 24,825 64,086 -26.45%
-
NP to SH 33,602 9,690 67,681 52,780 37,250 23,187 62,474 -33.88%
-
Tax Rate 23.69% 25.97% 27.05% 26.98% 27.30% 26.09% 25.27% -
Total Cost 218,202 98,437 501,853 370,324 239,749 140,172 445,957 -37.93%
-
Net Worth 900,848 899,897 890,872 874,036 870,011 874,263 780,442 10.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,573 - 34,832 10,556 10,558 - 28,976 -48.96%
Div Payout % 31.47% - 51.47% 20.00% 28.34% - 46.38% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 900,848 899,897 890,872 874,036 870,011 874,263 780,442 10.04%
NOSH 422,933 422,933 422,214 422,240 422,335 422,349 386,357 6.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.63% 13.14% 12.88% 13.47% 14.45% 15.05% 12.56% -
ROE 3.73% 1.08% 7.60% 6.04% 4.28% 2.65% 8.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 61.15 26.82 136.43 101.36 66.36 39.07 132.01 -40.16%
EPS 7.95 2.29 16.03 12.50 8.82 5.49 16.17 -37.73%
DPS 2.50 0.00 8.25 2.50 2.50 0.00 7.50 -51.95%
NAPS 2.13 2.13 2.11 2.07 2.06 2.07 2.02 3.60%
Adjusted Per Share Value based on latest NOSH - 422,010
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.53 18.20 92.50 68.72 45.00 26.49 81.90 -36.43%
EPS 5.40 1.56 10.87 8.48 5.98 3.72 10.03 -33.84%
DPS 1.70 0.00 5.59 1.70 1.70 0.00 4.65 -48.90%
NAPS 1.4465 1.445 1.4305 1.4035 1.397 1.4038 1.2532 10.04%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.32 1.59 1.68 1.68 2.01 1.54 1.54 -
P/RPS 2.16 5.93 1.23 1.66 3.03 3.94 1.17 50.54%
P/EPS 16.61 69.32 10.48 13.44 22.79 28.05 9.52 44.97%
EY 6.02 1.44 9.54 7.44 4.39 3.56 10.50 -31.00%
DY 1.89 0.00 4.91 1.49 1.24 0.00 4.87 -46.82%
P/NAPS 0.62 0.75 0.80 0.81 0.98 0.74 0.76 -12.70%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 17/08/16 11/05/16 24/02/16 19/11/15 26/08/15 19/05/15 24/02/15 -
Price 1.42 1.56 1.55 1.61 1.45 1.70 1.55 -
P/RPS 2.32 5.82 1.14 1.59 2.19 4.35 1.17 57.90%
P/EPS 17.87 68.02 9.67 12.88 16.44 30.97 9.59 51.48%
EY 5.60 1.47 10.34 7.76 6.08 3.23 10.43 -33.96%
DY 1.76 0.00 5.32 1.55 1.72 0.00 4.84 -49.08%
P/NAPS 0.67 0.73 0.73 0.78 0.70 0.82 0.77 -8.86%

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