[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 60.65%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 113,329 576,034 427,975 280,258 164,997 510,043 352,387 -53.02%
PBT 20,115 101,694 78,954 55,718 33,590 85,756 69,203 -56.08%
Tax -5,223 -27,513 -21,303 -15,209 -8,765 -21,670 -15,215 -50.94%
NP 14,892 74,181 57,651 40,509 24,825 64,086 53,988 -57.59%
-
NP to SH 9,690 67,681 52,780 37,250 23,187 62,474 52,376 -67.49%
-
Tax Rate 25.97% 27.05% 26.98% 27.30% 26.09% 25.27% 21.99% -
Total Cost 98,437 501,853 370,324 239,749 140,172 445,957 298,399 -52.22%
-
Net Worth 899,897 890,872 874,036 870,011 874,263 780,442 745,019 13.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 34,832 10,556 10,558 - 28,976 9,359 -
Div Payout % - 51.47% 20.00% 28.34% - 46.38% 17.87% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 899,897 890,872 874,036 870,011 874,263 780,442 745,019 13.40%
NOSH 422,933 422,214 422,240 422,335 422,349 386,357 374,381 8.46%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.14% 12.88% 13.47% 14.45% 15.05% 12.56% 15.32% -
ROE 1.08% 7.60% 6.04% 4.28% 2.65% 8.00% 7.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 26.82 136.43 101.36 66.36 39.07 132.01 94.13 -56.66%
EPS 2.29 16.03 12.50 8.82 5.49 16.17 13.99 -70.04%
DPS 0.00 8.25 2.50 2.50 0.00 7.50 2.50 -
NAPS 2.13 2.11 2.07 2.06 2.07 2.02 1.99 4.63%
Adjusted Per Share Value based on latest NOSH - 422,312
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.20 92.50 68.72 45.00 26.49 81.90 56.58 -53.02%
EPS 1.56 10.87 8.48 5.98 3.72 10.03 8.41 -67.44%
DPS 0.00 5.59 1.70 1.70 0.00 4.65 1.50 -
NAPS 1.445 1.4305 1.4035 1.397 1.4038 1.2532 1.1963 13.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.59 1.68 1.68 2.01 1.54 1.54 1.54 -
P/RPS 5.93 1.23 1.66 3.03 3.94 1.17 1.64 135.39%
P/EPS 69.32 10.48 13.44 22.79 28.05 9.52 11.01 240.58%
EY 1.44 9.54 7.44 4.39 3.56 10.50 9.08 -70.66%
DY 0.00 4.91 1.49 1.24 0.00 4.87 1.62 -
P/NAPS 0.75 0.80 0.81 0.98 0.74 0.76 0.77 -1.73%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 11/05/16 24/02/16 19/11/15 26/08/15 19/05/15 24/02/15 26/11/14 -
Price 1.56 1.55 1.61 1.45 1.70 1.55 1.52 -
P/RPS 5.82 1.14 1.59 2.19 4.35 1.17 1.61 135.35%
P/EPS 68.02 9.67 12.88 16.44 30.97 9.59 10.86 239.40%
EY 1.47 10.34 7.76 6.08 3.23 10.43 9.20 -70.52%
DY 0.00 5.32 1.55 1.72 0.00 4.84 1.64 -
P/NAPS 0.73 0.73 0.78 0.70 0.82 0.77 0.76 -2.64%

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