[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 117.85%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 183,180 167,905 174,532 189,696 187,580 213,517 227,880 -13.53%
PBT 20,972 31,431 17,354 21,988 12,088 27,427 30,470 -22.02%
Tax -6,920 -9,177 -9,916 -11,296 -7,180 -11,421 -12,396 -32.17%
NP 14,052 22,254 7,438 10,692 4,908 16,006 18,074 -15.43%
-
NP to SH 14,052 22,254 7,438 10,692 4,908 16,006 18,074 -15.43%
-
Tax Rate 33.00% 29.20% 57.14% 51.37% 59.40% 41.64% 40.68% -
Total Cost 169,128 145,651 167,093 179,004 182,672 197,511 209,805 -13.37%
-
Net Worth 301,558 294,944 280,485 285,594 280,891 278,189 277,968 5.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 8,192 4,094 6,098 - 7,559 4,028 -
Div Payout % - 36.82% 55.05% 57.03% - 47.23% 22.29% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,558 294,944 280,485 285,594 280,891 278,189 277,968 5.57%
NOSH 103,628 102,411 102,366 101,634 101,404 100,793 100,713 1.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.67% 13.25% 4.26% 5.64% 2.62% 7.50% 7.93% -
ROE 4.66% 7.55% 2.65% 3.74% 1.75% 5.75% 6.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 176.77 163.95 170.50 186.64 184.98 211.84 226.27 -15.16%
EPS 13.56 21.73 7.27 10.52 4.84 15.88 17.95 -17.03%
DPS 0.00 8.00 4.00 6.00 0.00 7.50 4.00 -
NAPS 2.91 2.88 2.74 2.81 2.77 2.76 2.76 3.58%
Adjusted Per Share Value based on latest NOSH - 101,703
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.41 26.96 28.03 30.46 30.12 34.28 36.59 -13.54%
EPS 2.26 3.57 1.19 1.72 0.79 2.57 2.90 -15.30%
DPS 0.00 1.32 0.66 0.98 0.00 1.21 0.65 -
NAPS 0.4842 0.4736 0.4504 0.4586 0.451 0.4467 0.4463 5.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.07 0.47 0.48 0.46 0.46 0.51 0.59 -
P/RPS 0.61 0.29 0.28 0.25 0.25 0.24 0.26 76.47%
P/EPS 7.89 2.16 6.61 4.37 9.50 3.21 3.29 79.07%
EY 12.67 46.23 15.14 22.87 10.52 31.14 30.42 -44.19%
DY 0.00 17.02 8.33 13.04 0.00 14.71 6.78 -
P/NAPS 0.37 0.16 0.18 0.16 0.17 0.18 0.21 45.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 -
Price 1.01 0.57 0.49 0.50 0.50 0.47 0.58 -
P/RPS 0.57 0.35 0.29 0.27 0.27 0.22 0.26 68.67%
P/EPS 7.45 2.62 6.74 4.75 10.33 2.96 3.23 74.48%
EY 13.43 38.12 14.83 21.04 9.68 33.79 30.94 -42.64%
DY 0.00 14.04 8.16 12.00 0.00 15.96 6.90 -
P/NAPS 0.35 0.20 0.18 0.18 0.18 0.17 0.21 40.52%

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