[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 55.11%
YoY- 171.77%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 211,438 112,420 502,819 371,726 222,478 95,496 270,984 -15.28%
PBT 36,943 19,838 78,791 62,173 39,276 16,583 37,956 -1.79%
Tax -10,239 -5,940 -23,127 -19,891 -11,937 -4,568 -14,385 -20.33%
NP 26,704 13,898 55,664 42,282 27,339 12,015 23,571 8.70%
-
NP to SH 25,707 13,397 55,503 42,075 27,126 12,015 23,571 5.97%
-
Tax Rate 27.72% 29.94% 29.35% 31.99% 30.39% 27.55% 37.90% -
Total Cost 184,734 98,522 447,155 329,444 195,139 83,481 247,413 -17.74%
-
Net Worth 384,568 371,966 358,305 351,056 341,663 326,269 313,796 14.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,701 - 10,355 - 8,282 - 9,320 -28.00%
Div Payout % 22.18% - 18.66% - 30.53% - 39.54% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,568 371,966 358,305 351,056 341,663 326,269 313,796 14.56%
NOSH 103,657 103,611 103,556 103,556 103,534 103,577 103,563 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.63% 12.36% 11.07% 11.37% 12.29% 12.58% 8.70% -
ROE 6.68% 3.60% 15.49% 11.99% 7.94% 3.68% 7.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 203.98 108.50 485.55 358.96 214.88 92.20 261.66 -15.33%
EPS 24.80 12.93 53.60 40.63 26.20 11.60 22.76 5.90%
DPS 5.50 0.00 10.00 0.00 8.00 0.00 9.00 -28.05%
NAPS 3.71 3.59 3.46 3.39 3.30 3.15 3.03 14.49%
Adjusted Per Share Value based on latest NOSH - 103,524
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.95 18.05 80.74 59.69 35.72 15.33 43.51 -15.28%
EPS 4.13 2.15 8.91 6.76 4.36 1.93 3.78 6.09%
DPS 0.92 0.00 1.66 0.00 1.33 0.00 1.50 -27.87%
NAPS 0.6175 0.5973 0.5753 0.5637 0.5486 0.5239 0.5039 14.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.74 0.78 0.71 0.79 0.82 0.82 0.80 -
P/RPS 0.36 0.72 0.15 0.22 0.38 0.89 0.31 10.51%
P/EPS 2.98 6.03 1.32 1.94 3.13 7.07 3.51 -10.36%
EY 33.51 16.58 75.49 51.43 31.95 14.15 28.45 11.56%
DY 7.43 0.00 14.08 0.00 9.76 0.00 11.25 -24.21%
P/NAPS 0.20 0.22 0.21 0.23 0.25 0.26 0.26 -16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 -
Price 0.69 0.77 0.70 0.68 0.82 0.82 0.80 -
P/RPS 0.34 0.71 0.14 0.19 0.38 0.89 0.31 6.36%
P/EPS 2.78 5.96 1.31 1.67 3.13 7.07 3.51 -14.43%
EY 35.94 16.79 76.57 59.75 31.95 14.15 28.45 16.90%
DY 7.97 0.00 14.29 0.00 9.76 0.00 11.25 -20.58%
P/NAPS 0.19 0.21 0.20 0.20 0.25 0.26 0.26 -18.91%

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