[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 72.46%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 98,775 512,073 376,630 252,997 110,480 450,048 335,100 -55.74%
PBT 23,822 75,096 53,783 36,301 20,448 76,247 59,036 -45.42%
Tax -4,262 -21,593 -14,636 -10,869 -5,701 -19,793 -16,017 -58.66%
NP 19,560 53,503 39,147 25,432 14,747 56,454 43,019 -40.89%
-
NP to SH 19,560 53,503 39,147 25,432 14,747 56,454 43,019 -40.89%
-
Tax Rate 17.89% 28.75% 27.21% 29.94% 27.88% 25.96% 27.13% -
Total Cost 79,215 458,570 337,483 227,565 95,733 393,594 292,081 -58.13%
-
Net Worth 746,590 726,208 712,684 705,881 715,415 699,340 686,006 5.80%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 27,021 8,444 8,443 - 27,027 10,138 -
Div Payout % - 50.51% 21.57% 33.20% - 47.88% 23.57% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 746,590 726,208 712,684 705,881 715,415 699,340 686,006 5.80%
NOSH 337,823 337,771 337,765 337,742 337,459 337,845 337,934 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.80% 10.45% 10.39% 10.05% 13.35% 12.54% 12.84% -
ROE 2.62% 7.37% 5.49% 3.60% 2.06% 8.07% 6.27% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.24 151.60 111.51 74.91 32.74 133.21 99.16 -55.73%
EPS 5.79 15.84 11.59 7.53 4.37 16.71 12.73 -40.88%
DPS 0.00 8.00 2.50 2.50 0.00 8.00 3.00 -
NAPS 2.21 2.15 2.11 2.09 2.12 2.07 2.03 5.83%
Adjusted Per Share Value based on latest NOSH - 338,132
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.86 82.22 60.48 40.62 17.74 72.27 53.81 -55.74%
EPS 3.14 8.59 6.29 4.08 2.37 9.06 6.91 -40.92%
DPS 0.00 4.34 1.36 1.36 0.00 4.34 1.63 -
NAPS 1.1988 1.1661 1.1444 1.1335 1.1488 1.1229 1.1015 5.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.66 1.52 1.51 1.57 1.55 1.50 1.51 -
P/RPS 5.68 1.00 1.35 2.10 4.73 1.13 1.52 141.00%
P/EPS 28.67 9.60 13.03 20.85 35.47 8.98 11.86 80.21%
EY 3.49 10.42 7.68 4.80 2.82 11.14 8.43 -44.48%
DY 0.00 5.26 1.66 1.59 0.00 5.33 1.99 -
P/NAPS 0.75 0.71 0.72 0.75 0.73 0.72 0.74 0.89%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 28/11/12 -
Price 1.61 1.57 1.56 1.55 1.71 1.61 1.49 -
P/RPS 5.51 1.04 1.40 2.07 5.22 1.21 1.50 138.26%
P/EPS 27.81 9.91 13.46 20.58 39.13 9.63 11.70 78.19%
EY 3.60 10.09 7.43 4.86 2.56 10.38 8.54 -43.80%
DY 0.00 5.10 1.60 1.61 0.00 4.97 2.01 -
P/NAPS 0.73 0.73 0.74 0.74 0.81 0.78 0.73 0.00%

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