[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.42%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 275,640 245,960 367,328 394,060 422,876 449,680 502,819 -33.09%
PBT 52,000 47,992 82,375 80,530 73,886 79,352 78,791 -24.25%
Tax -13,588 -12,612 -18,784 -16,909 -20,478 -23,760 -23,127 -29.91%
NP 38,412 35,380 63,591 63,621 53,408 55,592 55,664 -21.96%
-
NP to SH 35,706 32,540 61,867 61,913 51,414 53,588 55,503 -25.53%
-
Tax Rate 26.13% 26.28% 22.80% 21.00% 27.72% 29.94% 29.35% -
Total Cost 237,228 210,580 303,737 330,438 369,468 394,088 447,155 -34.54%
-
Net Worth 427,421 418,222 410,299 397,510 384,568 371,966 358,305 12.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 12,602 - 10,387 - 11,402 - 10,355 14.02%
Div Payout % 35.29% - 16.79% - 22.18% - 18.66% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 427,421 418,222 410,299 397,510 384,568 371,966 358,305 12.51%
NOSH 105,017 104,294 103,873 103,788 103,657 103,611 103,556 0.94%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.94% 14.38% 17.31% 16.15% 12.63% 12.36% 11.07% -
ROE 8.35% 7.78% 15.08% 15.58% 13.37% 14.41% 15.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 262.47 235.83 353.63 379.68 407.96 434.00 485.55 -33.71%
EPS 34.00 31.20 59.56 59.65 49.60 51.72 53.60 -26.23%
DPS 12.00 0.00 10.00 0.00 11.00 0.00 10.00 12.96%
NAPS 4.07 4.01 3.95 3.83 3.71 3.59 3.46 11.46%
Adjusted Per Share Value based on latest NOSH - 103,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.23 39.47 58.94 63.23 67.86 72.16 80.68 -33.09%
EPS 5.73 5.22 9.93 9.93 8.25 8.60 8.91 -25.55%
DPS 2.02 0.00 1.67 0.00 1.83 0.00 1.66 14.02%
NAPS 0.6859 0.6711 0.6584 0.6379 0.6171 0.5969 0.575 12.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.83 0.71 0.66 0.74 0.78 0.71 -
P/RPS 0.34 0.35 0.20 0.17 0.18 0.18 0.15 72.81%
P/EPS 2.65 2.66 1.19 1.11 1.49 1.51 1.32 59.34%
EY 37.78 37.59 83.89 90.38 67.03 66.31 75.49 -37.04%
DY 13.33 0.00 14.08 0.00 14.86 0.00 14.08 -3.59%
P/NAPS 0.22 0.21 0.18 0.17 0.20 0.22 0.21 3.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 -
Price 0.81 0.89 0.85 0.67 0.69 0.77 0.70 -
P/RPS 0.31 0.38 0.24 0.18 0.17 0.18 0.14 70.13%
P/EPS 2.38 2.85 1.43 1.12 1.39 1.49 1.31 49.05%
EY 41.98 35.06 70.07 89.03 71.88 67.17 76.57 -33.08%
DY 14.81 0.00 11.76 0.00 15.94 0.00 14.29 2.41%
P/NAPS 0.20 0.22 0.22 0.17 0.19 0.21 0.20 0.00%

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
Post a Comment