[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 103.89%
YoY- 242.02%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 502,819 495,634 444,956 381,984 270,984 233,158 200,060 84.54%
PBT 78,791 82,897 78,552 66,332 37,956 31,337 30,230 89.06%
Tax -23,127 -26,521 -23,874 -18,272 -14,385 -10,694 -9,954 75.15%
NP 55,664 56,376 54,678 48,060 23,571 20,642 20,276 95.70%
-
NP to SH 55,503 56,100 54,252 48,060 23,571 20,642 20,636 93.05%
-
Tax Rate 29.35% 31.99% 30.39% 27.55% 37.90% 34.13% 32.93% -
Total Cost 447,155 439,258 390,278 333,924 247,413 212,516 179,784 83.26%
-
Net Worth 358,305 351,056 341,663 326,269 313,796 309,640 308,711 10.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,355 - 16,565 - 9,320 4,832 7,251 26.73%
Div Payout % 18.66% - 30.53% - 39.54% 23.41% 35.14% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 358,305 351,056 341,663 326,269 313,796 309,640 308,711 10.41%
NOSH 103,556 103,556 103,534 103,577 103,563 103,558 103,594 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.07% 11.37% 12.29% 12.58% 8.70% 8.85% 10.13% -
ROE 15.49% 15.98% 15.88% 14.73% 7.51% 6.67% 6.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 485.55 478.61 429.77 368.79 261.66 225.15 193.12 84.59%
EPS 53.60 54.17 52.40 46.40 22.76 19.93 19.92 93.10%
DPS 10.00 0.00 16.00 0.00 9.00 4.67 7.00 26.76%
NAPS 3.46 3.39 3.30 3.15 3.03 2.99 2.98 10.43%
Adjusted Per Share Value based on latest NOSH - 103,577
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 80.68 79.53 71.40 61.29 43.48 37.41 32.10 84.54%
EPS 8.91 9.00 8.71 7.71 3.78 3.31 3.31 93.15%
DPS 1.66 0.00 2.66 0.00 1.50 0.78 1.16 26.90%
NAPS 0.575 0.5633 0.5482 0.5235 0.5035 0.4969 0.4954 10.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.71 0.79 0.82 0.82 0.80 0.84 0.87 -
P/RPS 0.15 0.17 0.19 0.22 0.31 0.37 0.45 -51.82%
P/EPS 1.32 1.46 1.56 1.77 3.51 4.21 4.37 -54.88%
EY 75.49 68.57 63.90 56.59 28.45 23.73 22.90 121.01%
DY 14.08 0.00 19.51 0.00 11.25 5.56 8.05 45.02%
P/NAPS 0.21 0.23 0.25 0.26 0.26 0.28 0.29 -19.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 -
Price 0.70 0.68 0.82 0.82 0.80 0.82 0.83 -
P/RPS 0.14 0.14 0.19 0.22 0.31 0.36 0.43 -52.57%
P/EPS 1.31 1.26 1.56 1.77 3.51 4.11 4.17 -53.69%
EY 76.57 79.67 63.90 56.59 28.45 24.31 24.00 116.26%
DY 14.29 0.00 19.51 0.00 11.25 5.69 8.43 42.03%
P/NAPS 0.20 0.20 0.25 0.26 0.26 0.27 0.28 -20.04%

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