[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.14%
YoY- 45.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 225,851 103,852 432,251 329,344 231,056 102,358 404,909 -32.31%
PBT 58,224 25,730 177,116 90,060 58,310 22,109 79,332 -18.68%
Tax -17,569 -7,239 -28,916 -27,053 -16,896 -6,423 -21,804 -13.44%
NP 40,655 18,491 148,200 63,007 41,414 15,686 57,528 -20.71%
-
NP to SH 40,655 18,491 148,200 63,007 41,414 15,686 57,528 -20.71%
-
Tax Rate 30.17% 28.13% 16.33% 30.04% 28.98% 29.05% 27.48% -
Total Cost 185,196 85,361 284,051 266,337 189,642 86,672 347,381 -34.32%
-
Net Worth 658,996 653,758 614,530 562,810 557,825 544,870 515,970 17.76%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 16,897 - 87,623 - 17,146 - 30,415 -32.49%
Div Payout % 41.56% - 59.12% - 41.40% - 52.87% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 658,996 653,758 614,530 562,810 557,825 544,870 515,970 17.76%
NOSH 337,946 120,619 116,830 115,566 114,308 111,883 108,625 113.55%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.00% 17.81% 34.29% 19.13% 17.92% 15.32% 14.21% -
ROE 6.17% 2.83% 24.12% 11.20% 7.42% 2.88% 11.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.83 86.10 369.98 284.98 202.13 91.49 372.76 -68.30%
EPS 12.03 15.33 126.85 54.52 36.23 14.02 52.96 -62.87%
DPS 5.00 0.00 75.00 0.00 15.00 0.00 28.00 -68.38%
NAPS 1.95 5.42 5.26 4.87 4.88 4.87 4.75 -44.85%
Adjusted Per Share Value based on latest NOSH - 116,467
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 36.24 16.66 69.36 52.85 37.08 16.42 64.97 -32.31%
EPS 6.52 2.97 23.78 10.11 6.65 2.52 9.23 -20.73%
DPS 2.71 0.00 14.06 0.00 2.75 0.00 4.88 -32.51%
NAPS 1.0574 1.049 0.9861 0.9031 0.8951 0.8743 0.8279 17.77%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.01 1.94 1.61 1.60 1.25 1.21 1.06 -
P/RPS 3.01 2.25 0.44 0.56 0.62 1.32 0.28 389.20%
P/EPS 16.71 12.65 1.27 2.93 3.45 8.63 2.00 313.35%
EY 5.99 7.90 78.79 34.08 28.98 11.59 49.96 -75.77%
DY 2.49 0.00 46.58 0.00 12.00 0.00 26.42 -79.37%
P/NAPS 1.03 0.36 0.31 0.33 0.26 0.25 0.22 180.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 24/02/10 -
Price 1.77 2.04 1.61 1.84 1.52 1.27 1.11 -
P/RPS 2.65 2.37 0.44 0.65 0.75 1.39 0.30 329.02%
P/EPS 14.71 13.31 1.27 3.37 4.20 9.06 2.10 267.40%
EY 6.80 7.51 78.79 29.63 23.84 11.04 47.71 -72.81%
DY 2.82 0.00 46.58 0.00 9.87 0.00 25.23 -76.88%
P/NAPS 0.91 0.38 0.31 0.38 0.31 0.26 0.23 150.78%

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