[PARAMON] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.85%
YoY- 93.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 381,984 270,984 233,158 200,060 183,180 167,905 174,532 68.48%
PBT 66,332 37,956 31,337 30,230 20,972 31,431 17,354 144.26%
Tax -18,272 -14,385 -10,694 -9,954 -6,920 -9,177 -9,916 50.24%
NP 48,060 23,571 20,642 20,276 14,052 22,254 7,438 246.51%
-
NP to SH 48,060 23,571 20,642 20,636 14,052 22,254 7,438 246.51%
-
Tax Rate 27.55% 37.90% 34.13% 32.93% 33.00% 29.20% 57.14% -
Total Cost 333,924 247,413 212,516 179,784 169,128 145,651 167,093 58.59%
-
Net Worth 326,269 313,796 309,640 308,711 301,558 294,944 280,485 10.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 9,320 4,832 7,251 - 8,192 4,094 -
Div Payout % - 39.54% 23.41% 35.14% - 36.82% 55.05% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 326,269 313,796 309,640 308,711 301,558 294,944 280,485 10.59%
NOSH 103,577 103,563 103,558 103,594 103,628 102,411 102,366 0.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.58% 8.70% 8.85% 10.13% 7.67% 13.25% 4.26% -
ROE 14.73% 7.51% 6.67% 6.68% 4.66% 7.55% 2.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 368.79 261.66 225.15 193.12 176.77 163.95 170.50 67.17%
EPS 46.40 22.76 19.93 19.92 13.56 21.73 7.27 243.68%
DPS 0.00 9.00 4.67 7.00 0.00 8.00 4.00 -
NAPS 3.15 3.03 2.99 2.98 2.91 2.88 2.74 9.73%
Adjusted Per Share Value based on latest NOSH - 103,576
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 61.29 43.48 37.41 32.10 29.39 26.94 28.01 68.46%
EPS 7.71 3.78 3.31 3.31 2.25 3.57 1.19 247.14%
DPS 0.00 1.50 0.78 1.16 0.00 1.31 0.66 -
NAPS 0.5235 0.5035 0.4969 0.4954 0.4839 0.4733 0.4501 10.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.80 0.84 0.87 1.07 0.47 0.48 -
P/RPS 0.22 0.31 0.37 0.45 0.61 0.29 0.28 -14.83%
P/EPS 1.77 3.51 4.21 4.37 7.89 2.16 6.61 -58.42%
EY 56.59 28.45 23.73 22.90 12.67 46.23 15.14 140.65%
DY 0.00 11.25 5.56 8.05 0.00 17.02 8.33 -
P/NAPS 0.26 0.26 0.28 0.29 0.37 0.16 0.18 27.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 -
Price 0.82 0.80 0.82 0.83 1.01 0.57 0.49 -
P/RPS 0.22 0.31 0.36 0.43 0.57 0.35 0.29 -16.80%
P/EPS 1.77 3.51 4.11 4.17 7.45 2.62 6.74 -58.95%
EY 56.59 28.45 24.31 24.00 13.43 38.12 14.83 143.99%
DY 0.00 11.25 5.69 8.43 0.00 14.04 8.16 -
P/NAPS 0.26 0.26 0.27 0.28 0.35 0.20 0.18 27.75%

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