On 01/4/2019, an investor bought CVNM1901:
CVNM1901 | - T: 05 months
- VNM price at 01/4/2019: S = VND 200,000
- Warrant premium: VND 20,870
|
Strike price VND 220.000 Expiry date 1/11/19 Exercise ratio 1 : 1 Issuer HSC |
Scenerio 1: The investor holds this warrant to expiration
At expiration (1/11/2019):
VNM price | Moneyness | Payment amount | Profit/Loss | % Profit/Loss |
|---|
(A) 200,000 đ | OTM | None | Loss of VND 20,870 | Loss of 100% |
(B) 220,000 đ | ATM | None | Loss of VND 20,870 | Loss of 100% |
(C) 250,000 đ | ITM | 250,000 – 220,000 = 30,000 đ | 30,000 – 20,870 = VND 9,130 Profit /CW | Profit of 43.75% (= 9,130 / 20,870) |

Investor’s maximum loss: 20,870 VND (warrant price).
Break-even point is when VNM price = 152,530VND (warrant price + exercise price)
Scenario 2: The investor sells the warrant before expiration
After 2 months, on 01/6/2019, the investor sells the warrant. The warrant price will be determined based on VNM price.
VNM Price at 01/6/2019 | Moneyness | Warrant price | Profit / Loss | % Profit / Loss | Effective gearing (x) |
|---|
(A) 200,000 VND | OTM | VND 13,960 | 13,960 – 20,870 = VND 6,910 Loss | Loss of 33.1% | N/A |
(B) 220,000 VND | ATM | VND 24,180 | 24,180 – 20,870 = VND 3,310 Profit | Profit of 15.86% | 15.86% / 10% = 1.586 x |
(C) 250,000 VND | ITM | VND 44,610 | 44,610 – 20,870 = VND 23,740 Profit | Profit of 113.75% | 113.75% / 25% = 4.55 x |