[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 52.25%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 371,726 222,478 95,496 270,984 174,869 100,030 45,795 303.38%
PBT 62,173 39,276 16,583 37,956 23,503 15,115 5,243 419.23%
Tax -19,891 -11,937 -4,568 -14,385 -8,021 -4,977 -1,730 408.66%
NP 42,282 27,339 12,015 23,571 15,482 10,138 3,513 424.39%
-
NP to SH 42,075 27,126 12,015 23,571 15,482 10,318 3,513 422.68%
-
Tax Rate 31.99% 30.39% 27.55% 37.90% 34.13% 32.93% 33.00% -
Total Cost 329,444 195,139 83,481 247,413 159,387 89,892 42,282 292.53%
-
Net Worth 351,056 341,663 326,269 313,796 309,640 308,711 301,558 10.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 8,282 - 9,320 3,624 3,625 - -
Div Payout % - 30.53% - 39.54% 23.41% 35.14% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 351,056 341,663 326,269 313,796 309,640 308,711 301,558 10.65%
NOSH 103,556 103,534 103,577 103,563 103,558 103,594 103,628 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.37% 12.29% 12.58% 8.70% 8.85% 10.13% 7.67% -
ROE 11.99% 7.94% 3.68% 7.51% 5.00% 3.34% 1.16% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 358.96 214.88 92.20 261.66 168.86 96.56 44.19 303.57%
EPS 40.63 26.20 11.60 22.76 14.95 9.96 3.39 422.92%
DPS 0.00 8.00 0.00 9.00 3.50 3.50 0.00 -
NAPS 3.39 3.30 3.15 3.03 2.99 2.98 2.91 10.70%
Adjusted Per Share Value based on latest NOSH - 103,572
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.65 35.70 15.32 43.48 28.06 16.05 7.35 303.33%
EPS 6.75 4.35 1.93 3.78 2.48 1.66 0.56 424.91%
DPS 0.00 1.33 0.00 1.50 0.58 0.58 0.00 -
NAPS 0.5633 0.5482 0.5235 0.5035 0.4969 0.4954 0.4839 10.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.82 0.82 0.80 0.84 0.87 1.07 -
P/RPS 0.22 0.38 0.89 0.31 0.50 0.90 2.42 -79.75%
P/EPS 1.94 3.13 7.07 3.51 5.62 8.73 31.56 -84.39%
EY 51.43 31.95 14.15 28.45 17.80 11.45 3.17 539.78%
DY 0.00 9.76 0.00 11.25 4.17 4.02 0.00 -
P/NAPS 0.23 0.25 0.26 0.26 0.28 0.29 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 -
Price 0.68 0.82 0.82 0.80 0.82 0.83 1.01 -
P/RPS 0.19 0.38 0.89 0.31 0.49 0.86 2.29 -80.94%
P/EPS 1.67 3.13 7.07 3.51 5.48 8.33 29.79 -85.32%
EY 59.75 31.95 14.15 28.45 18.23 12.00 3.36 580.09%
DY 0.00 9.76 0.00 11.25 4.27 4.22 0.00 -
P/NAPS 0.20 0.25 0.26 0.26 0.27 0.28 0.35 -31.11%

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