[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 193.71%
YoY- 93.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 95,496 270,984 174,869 100,030 45,795 167,905 130,899 -18.94%
PBT 16,583 37,956 23,503 15,115 5,243 31,431 13,016 17.50%
Tax -4,568 -14,385 -8,021 -4,977 -1,730 -9,177 -7,437 -27.72%
NP 12,015 23,571 15,482 10,138 3,513 22,254 5,579 66.68%
-
NP to SH 12,015 23,571 15,482 10,318 3,513 22,254 5,579 66.68%
-
Tax Rate 27.55% 37.90% 34.13% 32.93% 33.00% 29.20% 57.14% -
Total Cost 83,481 247,413 159,387 89,892 42,282 145,651 125,320 -23.70%
-
Net Worth 326,269 313,796 309,640 308,711 301,558 294,944 280,485 10.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 9,320 3,624 3,625 - 8,192 3,071 -
Div Payout % - 39.54% 23.41% 35.14% - 36.82% 55.05% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 326,269 313,796 309,640 308,711 301,558 294,944 280,485 10.59%
NOSH 103,577 103,563 103,558 103,594 103,628 102,411 102,366 0.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.58% 8.70% 8.85% 10.13% 7.67% 13.25% 4.26% -
ROE 3.68% 7.51% 5.00% 3.34% 1.16% 7.55% 1.99% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.20 261.66 168.86 96.56 44.19 163.95 127.87 -19.57%
EPS 11.60 22.76 14.95 9.96 3.39 21.73 5.45 65.38%
DPS 0.00 9.00 3.50 3.50 0.00 8.00 3.00 -
NAPS 3.15 3.03 2.99 2.98 2.91 2.88 2.74 9.73%
Adjusted Per Share Value based on latest NOSH - 103,576
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.32 43.48 28.06 16.05 7.35 26.94 21.00 -18.94%
EPS 1.93 3.78 2.48 1.66 0.56 3.57 0.90 66.21%
DPS 0.00 1.50 0.58 0.58 0.00 1.31 0.49 -
NAPS 0.5235 0.5035 0.4969 0.4954 0.4839 0.4733 0.4501 10.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.80 0.84 0.87 1.07 0.47 0.48 -
P/RPS 0.89 0.31 0.50 0.90 2.42 0.29 0.38 76.27%
P/EPS 7.07 3.51 5.62 8.73 31.56 2.16 8.81 -13.63%
EY 14.15 28.45 17.80 11.45 3.17 46.23 11.35 15.81%
DY 0.00 11.25 4.17 4.02 0.00 17.02 6.25 -
P/NAPS 0.26 0.26 0.28 0.29 0.37 0.16 0.18 27.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 -
Price 0.82 0.80 0.82 0.83 1.01 0.57 0.49 -
P/RPS 0.89 0.31 0.49 0.86 2.29 0.35 0.38 76.27%
P/EPS 7.07 3.51 5.48 8.33 29.79 2.62 8.99 -14.78%
EY 14.15 28.45 18.23 12.00 3.36 38.12 11.12 17.40%
DY 0.00 11.25 4.27 4.22 0.00 14.04 6.12 -
P/NAPS 0.26 0.26 0.27 0.28 0.35 0.20 0.18 27.75%

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