[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.34%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 167,905 174,532 189,696 187,580 213,517 227,880 247,370 -22.71%
PBT 31,431 17,354 21,988 12,088 27,427 30,470 38,656 -12.85%
Tax -9,177 -9,916 -11,296 -7,180 -11,421 -12,396 -12,738 -19.58%
NP 22,254 7,438 10,692 4,908 16,006 18,074 25,918 -9.63%
-
NP to SH 22,254 7,438 10,692 4,908 16,006 18,074 25,918 -9.63%
-
Tax Rate 29.20% 57.14% 51.37% 59.40% 41.64% 40.68% 32.95% -
Total Cost 145,651 167,093 179,004 182,672 197,511 209,805 221,452 -24.31%
-
Net Worth 294,944 280,485 285,594 280,891 278,189 277,968 277,477 4.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 8,192 4,094 6,098 - 7,559 4,028 6,032 22.56%
Div Payout % 36.82% 55.05% 57.03% - 47.23% 22.29% 23.27% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 294,944 280,485 285,594 280,891 278,189 277,968 277,477 4.14%
NOSH 102,411 102,366 101,634 101,404 100,793 100,713 100,535 1.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.25% 4.26% 5.64% 2.62% 7.50% 7.93% 10.48% -
ROE 7.55% 2.65% 3.74% 1.75% 5.75% 6.50% 9.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.95 170.50 186.64 184.98 211.84 226.27 246.05 -23.65%
EPS 21.73 7.27 10.52 4.84 15.88 17.95 25.78 -10.74%
DPS 8.00 4.00 6.00 0.00 7.50 4.00 6.00 21.07%
NAPS 2.88 2.74 2.81 2.77 2.76 2.76 2.76 2.86%
Adjusted Per Share Value based on latest NOSH - 101,404
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.94 28.01 30.44 30.10 34.26 36.57 39.69 -22.71%
EPS 3.57 1.19 1.72 0.79 2.57 2.90 4.16 -9.66%
DPS 1.31 0.66 0.98 0.00 1.21 0.65 0.97 22.11%
NAPS 0.4733 0.4501 0.4583 0.4507 0.4464 0.446 0.4453 4.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.47 0.48 0.46 0.46 0.51 0.59 0.60 -
P/RPS 0.29 0.28 0.25 0.25 0.24 0.26 0.24 13.40%
P/EPS 2.16 6.61 4.37 9.50 3.21 3.29 2.33 -4.91%
EY 46.23 15.14 22.87 10.52 31.14 30.42 42.97 4.98%
DY 17.02 8.33 13.04 0.00 14.71 6.78 10.00 42.41%
P/NAPS 0.16 0.18 0.16 0.17 0.18 0.21 0.22 -19.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 -
Price 0.57 0.49 0.50 0.50 0.47 0.58 0.64 -
P/RPS 0.35 0.29 0.27 0.27 0.22 0.26 0.26 21.85%
P/EPS 2.62 6.74 4.75 10.33 2.96 3.23 2.48 3.71%
EY 38.12 14.83 21.04 9.68 33.79 30.94 40.28 -3.59%
DY 14.04 8.16 12.00 0.00 15.96 6.90 9.38 30.75%
P/NAPS 0.20 0.18 0.18 0.18 0.17 0.21 0.23 -8.87%

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