[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.45%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 174,532 189,696 187,580 213,517 227,880 247,370 222,684 -14.97%
PBT 17,354 21,988 12,088 27,427 30,470 38,656 32,640 -34.34%
Tax -9,916 -11,296 -7,180 -11,421 -12,396 -12,738 -10,600 -4.34%
NP 7,438 10,692 4,908 16,006 18,074 25,918 22,040 -51.49%
-
NP to SH 7,438 10,692 4,908 16,006 18,074 25,918 22,040 -51.49%
-
Tax Rate 57.14% 51.37% 59.40% 41.64% 40.68% 32.95% 32.48% -
Total Cost 167,093 179,004 182,672 197,511 209,805 221,452 200,644 -11.47%
-
Net Worth 280,485 285,594 280,891 278,189 277,968 277,477 274,998 1.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,094 6,098 - 7,559 4,028 6,032 - -
Div Payout % 55.05% 57.03% - 47.23% 22.29% 23.27% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 280,485 285,594 280,891 278,189 277,968 277,477 274,998 1.32%
NOSH 102,366 101,634 101,404 100,793 100,713 100,535 100,364 1.32%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.26% 5.64% 2.62% 7.50% 7.93% 10.48% 9.90% -
ROE 2.65% 3.74% 1.75% 5.75% 6.50% 9.34% 8.01% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 170.50 186.64 184.98 211.84 226.27 246.05 221.88 -16.09%
EPS 7.27 10.52 4.84 15.88 17.95 25.78 21.96 -52.11%
DPS 4.00 6.00 0.00 7.50 4.00 6.00 0.00 -
NAPS 2.74 2.81 2.77 2.76 2.76 2.76 2.74 0.00%
Adjusted Per Share Value based on latest NOSH - 100,823
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.03 30.46 30.12 34.28 36.59 39.72 35.76 -14.97%
EPS 1.19 1.72 0.79 2.57 2.90 4.16 3.54 -51.62%
DPS 0.66 0.98 0.00 1.21 0.65 0.97 0.00 -
NAPS 0.4504 0.4586 0.451 0.4467 0.4463 0.4456 0.4416 1.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.48 0.46 0.46 0.51 0.59 0.60 0.61 -
P/RPS 0.28 0.25 0.25 0.24 0.26 0.24 0.27 2.45%
P/EPS 6.61 4.37 9.50 3.21 3.29 2.33 2.78 78.05%
EY 15.14 22.87 10.52 31.14 30.42 42.97 36.00 -43.83%
DY 8.33 13.04 0.00 14.71 6.78 10.00 0.00 -
P/NAPS 0.18 0.16 0.17 0.18 0.21 0.22 0.22 -12.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 22/05/02 -
Price 0.49 0.50 0.50 0.47 0.58 0.64 0.64 -
P/RPS 0.29 0.27 0.27 0.22 0.26 0.26 0.29 0.00%
P/EPS 6.74 4.75 10.33 2.96 3.23 2.48 2.91 74.96%
EY 14.83 21.04 9.68 33.79 30.94 40.28 34.31 -42.80%
DY 8.16 12.00 0.00 15.96 6.90 9.38 0.00 -
P/NAPS 0.18 0.18 0.18 0.17 0.21 0.23 0.23 -15.06%

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