[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 125.77%
YoY- 162.9%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 112,420 502,819 371,726 222,478 95,496 270,984 174,869 -25.53%
PBT 19,838 78,791 62,173 39,276 16,583 37,956 23,503 -10.69%
Tax -5,940 -23,127 -19,891 -11,937 -4,568 -14,385 -8,021 -18.16%
NP 13,898 55,664 42,282 27,339 12,015 23,571 15,482 -6.94%
-
NP to SH 13,397 55,503 42,075 27,126 12,015 23,571 15,482 -9.20%
-
Tax Rate 29.94% 29.35% 31.99% 30.39% 27.55% 37.90% 34.13% -
Total Cost 98,522 447,155 329,444 195,139 83,481 247,413 159,387 -27.45%
-
Net Worth 371,966 358,305 351,056 341,663 326,269 313,796 309,640 13.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 10,355 - 8,282 - 9,320 3,624 -
Div Payout % - 18.66% - 30.53% - 39.54% 23.41% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 371,966 358,305 351,056 341,663 326,269 313,796 309,640 13.01%
NOSH 103,611 103,556 103,556 103,534 103,577 103,563 103,558 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.36% 11.07% 11.37% 12.29% 12.58% 8.70% 8.85% -
ROE 3.60% 15.49% 11.99% 7.94% 3.68% 7.51% 5.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.50 485.55 358.96 214.88 92.20 261.66 168.86 -25.55%
EPS 12.93 53.60 40.63 26.20 11.60 22.76 14.95 -9.23%
DPS 0.00 10.00 0.00 8.00 0.00 9.00 3.50 -
NAPS 3.59 3.46 3.39 3.30 3.15 3.03 2.99 12.97%
Adjusted Per Share Value based on latest NOSH - 103,570
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.05 80.74 59.69 35.72 15.33 43.51 28.08 -25.53%
EPS 2.15 8.91 6.76 4.36 1.93 3.78 2.49 -9.33%
DPS 0.00 1.66 0.00 1.33 0.00 1.50 0.58 -
NAPS 0.5973 0.5753 0.5637 0.5486 0.5239 0.5039 0.4972 13.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.78 0.71 0.79 0.82 0.82 0.80 0.84 -
P/RPS 0.72 0.15 0.22 0.38 0.89 0.31 0.50 27.54%
P/EPS 6.03 1.32 1.94 3.13 7.07 3.51 5.62 4.81%
EY 16.58 75.49 51.43 31.95 14.15 28.45 17.80 -4.62%
DY 0.00 14.08 0.00 9.76 0.00 11.25 4.17 -
P/NAPS 0.22 0.21 0.23 0.25 0.26 0.26 0.28 -14.86%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.77 0.70 0.68 0.82 0.82 0.80 0.82 -
P/RPS 0.71 0.14 0.19 0.38 0.89 0.31 0.49 28.07%
P/EPS 5.96 1.31 1.67 3.13 7.07 3.51 5.48 5.76%
EY 16.79 76.57 59.75 31.95 14.15 28.45 18.23 -5.34%
DY 0.00 14.29 0.00 9.76 0.00 11.25 4.27 -
P/NAPS 0.21 0.20 0.20 0.25 0.26 0.26 0.27 -15.43%

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