[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 94.49%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 190,493 96,019 300,078 227,105 137,820 61,490 367,328 -35.47%
PBT 35,262 17,128 68,340 50,766 26,000 11,998 82,375 -43.23%
Tax -8,964 -4,403 -16,556 -14,105 -6,794 -3,153 -18,784 -38.96%
NP 26,298 12,725 51,784 36,661 19,206 8,845 63,591 -44.52%
-
NP to SH 24,779 12,027 49,295 34,722 17,853 8,135 61,867 -45.69%
-
Tax Rate 25.42% 25.71% 24.23% 27.78% 26.13% 26.28% 22.80% -
Total Cost 164,195 83,294 248,294 190,444 118,614 52,645 303,737 -33.66%
-
Net Worth 470,800 465,144 446,785 431,119 427,421 418,222 410,299 9.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,618 - 16,979 - 6,301 - 10,387 -11.71%
Div Payout % 34.78% - 34.45% - 35.29% - 16.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 470,800 465,144 446,785 431,119 427,421 418,222 410,299 9.61%
NOSH 107,734 107,672 106,124 105,666 105,017 104,294 103,873 2.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.81% 13.25% 17.26% 16.14% 13.94% 14.38% 17.31% -
ROE 5.26% 2.59% 11.03% 8.05% 4.18% 1.95% 15.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 176.82 89.18 282.76 214.93 131.24 58.96 353.63 -37.02%
EPS 23.00 11.17 46.45 32.86 17.00 7.80 59.56 -47.00%
DPS 8.00 0.00 16.00 0.00 6.00 0.00 10.00 -13.83%
NAPS 4.37 4.32 4.21 4.08 4.07 4.01 3.95 6.97%
Adjusted Per Share Value based on latest NOSH - 106,094
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.59 15.42 48.18 36.47 22.13 9.87 58.98 -35.47%
EPS 3.98 1.93 7.92 5.58 2.87 1.31 9.93 -45.66%
DPS 1.38 0.00 2.73 0.00 1.01 0.00 1.67 -11.95%
NAPS 0.756 0.7469 0.7174 0.6923 0.6863 0.6716 0.6588 9.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.79 0.79 0.87 0.87 0.90 0.83 0.71 -
P/RPS 0.45 0.89 0.31 0.40 0.69 1.41 0.20 71.79%
P/EPS 3.43 7.07 1.87 2.65 5.29 10.64 1.19 102.66%
EY 29.11 14.14 53.39 37.77 18.89 9.40 83.89 -50.65%
DY 10.13 0.00 18.39 0.00 6.67 0.00 14.08 -19.72%
P/NAPS 0.18 0.18 0.21 0.21 0.22 0.21 0.18 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 26/02/08 12/11/07 16/08/07 16/05/07 14/02/07 -
Price 0.79 0.86 0.77 0.85 0.81 0.89 0.85 -
P/RPS 0.45 0.96 0.27 0.40 0.62 1.51 0.24 52.11%
P/EPS 3.43 7.70 1.66 2.59 4.76 11.41 1.43 79.28%
EY 29.11 12.99 60.32 38.66 20.99 8.76 70.07 -44.35%
DY 10.13 0.00 20.78 0.00 7.41 0.00 11.76 -9.47%
P/NAPS 0.18 0.20 0.18 0.21 0.20 0.22 0.22 -12.53%

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