[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 80.63%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 137,820 61,490 367,328 295,545 211,438 112,420 502,819 -57.90%
PBT 26,000 11,998 82,375 60,398 36,943 19,838 78,791 -52.34%
Tax -6,794 -3,153 -18,784 -12,682 -10,239 -5,940 -23,127 -55.90%
NP 19,206 8,845 63,591 47,716 26,704 13,898 55,664 -50.90%
-
NP to SH 17,853 8,135 61,867 46,435 25,707 13,397 55,503 -53.15%
-
Tax Rate 26.13% 26.28% 22.80% 21.00% 27.72% 29.94% 29.35% -
Total Cost 118,614 52,645 303,737 247,829 184,734 98,522 447,155 -58.81%
-
Net Worth 427,421 418,222 410,299 397,510 384,568 371,966 358,305 12.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,301 - 10,387 - 5,701 - 10,355 -28.25%
Div Payout % 35.29% - 16.79% - 22.18% - 18.66% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 427,421 418,222 410,299 397,510 384,568 371,966 358,305 12.51%
NOSH 105,017 104,294 103,873 103,788 103,657 103,611 103,556 0.94%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.94% 14.38% 17.31% 16.15% 12.63% 12.36% 11.07% -
ROE 4.18% 1.95% 15.08% 11.68% 6.68% 3.60% 15.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 131.24 58.96 353.63 284.76 203.98 108.50 485.55 -58.29%
EPS 17.00 7.80 59.56 44.74 24.80 12.93 53.60 -53.59%
DPS 6.00 0.00 10.00 0.00 5.50 0.00 10.00 -28.92%
NAPS 4.07 4.01 3.95 3.83 3.71 3.59 3.46 11.46%
Adjusted Per Share Value based on latest NOSH - 103,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.12 9.87 58.94 47.42 33.93 18.04 80.68 -57.89%
EPS 2.86 1.31 9.93 7.45 4.13 2.15 8.91 -53.21%
DPS 1.01 0.00 1.67 0.00 0.91 0.00 1.66 -28.26%
NAPS 0.6859 0.6711 0.6584 0.6379 0.6171 0.5969 0.575 12.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.83 0.71 0.66 0.74 0.78 0.71 -
P/RPS 0.69 1.41 0.20 0.23 0.36 0.72 0.15 177.36%
P/EPS 5.29 10.64 1.19 1.48 2.98 6.03 1.32 152.94%
EY 18.89 9.40 83.89 67.79 33.51 16.58 75.49 -60.39%
DY 6.67 0.00 14.08 0.00 7.43 0.00 14.08 -39.31%
P/NAPS 0.22 0.21 0.18 0.17 0.20 0.22 0.21 3.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 -
Price 0.81 0.89 0.85 0.67 0.69 0.77 0.70 -
P/RPS 0.62 1.51 0.24 0.24 0.34 0.71 0.14 170.41%
P/EPS 4.76 11.41 1.43 1.50 2.78 5.96 1.31 136.90%
EY 20.99 8.76 70.07 66.78 35.94 16.79 76.57 -57.90%
DY 7.41 0.00 11.76 0.00 7.97 0.00 14.29 -35.53%
P/NAPS 0.20 0.22 0.22 0.17 0.19 0.21 0.20 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