[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 14.19%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 495,634 444,956 381,984 270,984 233,158 200,060 183,180 94.05%
PBT 82,897 78,552 66,332 37,956 31,337 30,230 20,972 149.78%
Tax -26,521 -23,874 -18,272 -14,385 -10,694 -9,954 -6,920 144.70%
NP 56,376 54,678 48,060 23,571 20,642 20,276 14,052 152.27%
-
NP to SH 56,100 54,252 48,060 23,571 20,642 20,636 14,052 151.44%
-
Tax Rate 31.99% 30.39% 27.55% 37.90% 34.13% 32.93% 33.00% -
Total Cost 439,258 390,278 333,924 247,413 212,516 179,784 169,128 88.83%
-
Net Worth 351,056 341,663 326,269 313,796 309,640 308,711 301,558 10.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 16,565 - 9,320 4,832 7,251 - -
Div Payout % - 30.53% - 39.54% 23.41% 35.14% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 351,056 341,663 326,269 313,796 309,640 308,711 301,558 10.65%
NOSH 103,556 103,534 103,577 103,563 103,558 103,594 103,628 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.37% 12.29% 12.58% 8.70% 8.85% 10.13% 7.67% -
ROE 15.98% 15.88% 14.73% 7.51% 6.67% 6.68% 4.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 478.61 429.77 368.79 261.66 225.15 193.12 176.77 94.14%
EPS 54.17 52.40 46.40 22.76 19.93 19.92 13.56 151.55%
DPS 0.00 16.00 0.00 9.00 4.67 7.00 0.00 -
NAPS 3.39 3.30 3.15 3.03 2.99 2.98 2.91 10.70%
Adjusted Per Share Value based on latest NOSH - 103,572
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.53 71.40 61.29 43.48 37.41 32.10 29.39 94.06%
EPS 9.00 8.71 7.71 3.78 3.31 3.31 2.25 151.77%
DPS 0.00 2.66 0.00 1.50 0.78 1.16 0.00 -
NAPS 0.5633 0.5482 0.5235 0.5035 0.4969 0.4954 0.4839 10.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.82 0.82 0.80 0.84 0.87 1.07 -
P/RPS 0.17 0.19 0.22 0.31 0.37 0.45 0.61 -57.30%
P/EPS 1.46 1.56 1.77 3.51 4.21 4.37 7.89 -67.49%
EY 68.57 63.90 56.59 28.45 23.73 22.90 12.67 207.93%
DY 0.00 19.51 0.00 11.25 5.56 8.05 0.00 -
P/NAPS 0.23 0.25 0.26 0.26 0.28 0.29 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 -
Price 0.68 0.82 0.82 0.80 0.82 0.83 1.01 -
P/RPS 0.14 0.19 0.22 0.31 0.36 0.43 0.57 -60.74%
P/EPS 1.26 1.56 1.77 3.51 4.11 4.17 7.45 -69.38%
EY 79.67 63.90 56.59 28.45 24.31 24.00 13.43 227.34%
DY 0.00 19.51 0.00 11.25 5.69 8.43 0.00 -
P/NAPS 0.20 0.25 0.26 0.26 0.27 0.28 0.35 -31.11%

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