[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 335.7%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 45,795 167,905 130,899 94,848 46,895 213,517 170,910 -58.40%
PBT 5,243 31,431 13,016 10,994 3,022 27,427 22,853 -62.49%
Tax -1,730 -9,177 -7,437 -5,648 -1,795 -11,421 -9,297 -67.37%
NP 3,513 22,254 5,579 5,346 1,227 16,006 13,556 -59.31%
-
NP to SH 3,513 22,254 5,579 5,346 1,227 16,006 13,556 -59.31%
-
Tax Rate 33.00% 29.20% 57.14% 51.37% 59.40% 41.64% 40.68% -
Total Cost 42,282 145,651 125,320 89,502 45,668 197,511 157,354 -58.32%
-
Net Worth 301,558 294,944 280,485 285,594 280,891 278,189 277,968 5.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 8,192 3,071 3,049 - 7,559 3,021 -
Div Payout % - 36.82% 55.05% 57.03% - 47.23% 22.29% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,558 294,944 280,485 285,594 280,891 278,189 277,968 5.57%
NOSH 103,628 102,411 102,366 101,634 101,404 100,793 100,713 1.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.67% 13.25% 4.26% 5.64% 2.62% 7.50% 7.93% -
ROE 1.16% 7.55% 1.99% 1.87% 0.44% 5.75% 4.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.19 163.95 127.87 93.32 46.25 211.84 169.70 -59.18%
EPS 3.39 21.73 5.45 5.26 1.21 15.88 13.46 -60.08%
DPS 0.00 8.00 3.00 3.00 0.00 7.50 3.00 -
NAPS 2.91 2.88 2.74 2.81 2.77 2.76 2.76 3.58%
Adjusted Per Share Value based on latest NOSH - 101,703
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.35 26.96 21.02 15.23 7.53 34.28 27.44 -58.41%
EPS 0.56 3.57 0.90 0.86 0.20 2.57 2.18 -59.55%
DPS 0.00 1.32 0.49 0.49 0.00 1.21 0.49 -
NAPS 0.4842 0.4736 0.4504 0.4586 0.451 0.4467 0.4463 5.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.07 0.47 0.48 0.46 0.46 0.51 0.59 -
P/RPS 2.42 0.29 0.38 0.49 0.99 0.24 0.35 262.51%
P/EPS 31.56 2.16 8.81 8.75 38.02 3.21 4.38 272.60%
EY 3.17 46.23 11.35 11.43 2.63 31.14 22.81 -73.13%
DY 0.00 17.02 6.25 6.52 0.00 14.71 5.08 -
P/NAPS 0.37 0.16 0.18 0.16 0.17 0.18 0.21 45.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 -
Price 1.01 0.57 0.49 0.50 0.50 0.47 0.58 -
P/RPS 2.29 0.35 0.38 0.54 1.08 0.22 0.34 256.23%
P/EPS 29.79 2.62 8.99 9.51 41.32 2.96 4.31 262.42%
EY 3.36 38.12 11.12 10.52 2.42 33.79 23.21 -72.39%
DY 0.00 14.04 6.12 6.00 0.00 15.96 5.17 -
P/NAPS 0.35 0.20 0.18 0.18 0.18 0.17 0.21 40.52%

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