[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -75.27%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 213,517 170,910 123,685 55,671 163,695 117,867 80,546 91.19%
PBT 27,427 22,853 19,328 8,160 34,780 28,769 19,892 23.80%
Tax -11,421 -9,297 -6,369 -2,650 -12,502 -9,970 -7,074 37.50%
NP 16,006 13,556 12,959 5,510 22,278 18,799 12,818 15.91%
-
NP to SH 16,006 13,556 12,959 5,510 22,278 18,799 12,818 15.91%
-
Tax Rate 41.64% 40.68% 32.95% 32.48% 35.95% 34.66% 35.56% -
Total Cost 197,511 157,354 110,726 50,161 141,417 99,068 67,728 103.72%
-
Net Worth 278,189 277,968 277,477 274,998 267,975 264,845 258,959 4.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,559 3,021 3,016 - 7,499 2,498 2,499 108.73%
Div Payout % 47.23% 22.29% 23.27% - 33.66% 13.29% 19.50% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 278,189 277,968 277,477 274,998 267,975 264,845 258,959 4.87%
NOSH 100,793 100,713 100,535 100,364 99,991 99,941 99,984 0.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.50% 7.93% 10.48% 9.90% 13.61% 15.95% 15.91% -
ROE 5.75% 4.88% 4.67% 2.00% 8.31% 7.10% 4.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.84 169.70 123.03 55.47 163.71 117.94 80.56 90.17%
EPS 15.88 13.46 12.89 5.49 22.28 18.81 12.82 15.29%
DPS 7.50 3.00 3.00 0.00 7.50 2.50 2.50 107.59%
NAPS 2.76 2.76 2.76 2.74 2.68 2.65 2.59 4.31%
Adjusted Per Share Value based on latest NOSH - 100,364
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.28 27.44 19.86 8.94 26.28 18.93 12.93 91.21%
EPS 2.57 2.18 2.08 0.88 3.58 3.02 2.06 15.84%
DPS 1.21 0.49 0.48 0.00 1.20 0.40 0.40 108.74%
NAPS 0.4467 0.4463 0.4456 0.4416 0.4303 0.4253 0.4158 4.88%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.59 0.60 0.61 0.54 0.43 0.40 -
P/RPS 0.24 0.35 0.49 1.10 0.33 0.36 0.50 -38.61%
P/EPS 3.21 4.38 4.65 11.11 2.42 2.29 3.12 1.90%
EY 31.14 22.81 21.48 9.00 41.26 43.74 32.05 -1.89%
DY 14.71 5.08 5.00 0.00 13.89 5.81 6.25 76.66%
P/NAPS 0.18 0.21 0.22 0.22 0.20 0.16 0.15 12.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 20/11/02 21/08/02 22/05/02 21/02/02 21/11/01 22/08/01 -
Price 0.47 0.58 0.64 0.64 0.61 0.51 0.42 -
P/RPS 0.22 0.34 0.52 1.15 0.37 0.43 0.52 -43.55%
P/EPS 2.96 4.31 4.97 11.66 2.74 2.71 3.28 -6.59%
EY 33.79 23.21 20.14 8.58 36.52 36.88 30.52 7.00%
DY 15.96 5.17 4.69 0.00 12.30 4.90 5.95 92.70%
P/NAPS 0.17 0.21 0.23 0.23 0.23 0.19 0.16 4.11%

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