[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -92.33%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 167,905 130,899 94,848 46,895 213,517 170,910 123,685 22.53%
PBT 31,431 13,016 10,994 3,022 27,427 22,853 19,328 38.16%
Tax -9,177 -7,437 -5,648 -1,795 -11,421 -9,297 -6,369 27.48%
NP 22,254 5,579 5,346 1,227 16,006 13,556 12,959 43.26%
-
NP to SH 22,254 5,579 5,346 1,227 16,006 13,556 12,959 43.26%
-
Tax Rate 29.20% 57.14% 51.37% 59.40% 41.64% 40.68% 32.95% -
Total Cost 145,651 125,320 89,502 45,668 197,511 157,354 110,726 19.99%
-
Net Worth 294,944 280,485 285,594 280,891 278,189 277,968 277,477 4.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 8,192 3,071 3,049 - 7,559 3,021 3,016 94.31%
Div Payout % 36.82% 55.05% 57.03% - 47.23% 22.29% 23.27% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 294,944 280,485 285,594 280,891 278,189 277,968 277,477 4.14%
NOSH 102,411 102,366 101,634 101,404 100,793 100,713 100,535 1.23%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.25% 4.26% 5.64% 2.62% 7.50% 7.93% 10.48% -
ROE 7.55% 1.99% 1.87% 0.44% 5.75% 4.88% 4.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.95 127.87 93.32 46.25 211.84 169.70 123.03 21.03%
EPS 21.73 5.45 5.26 1.21 15.88 13.46 12.89 41.51%
DPS 8.00 3.00 3.00 0.00 7.50 3.00 3.00 91.95%
NAPS 2.88 2.74 2.81 2.77 2.76 2.76 2.76 2.86%
Adjusted Per Share Value based on latest NOSH - 101,404
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.94 21.00 15.22 7.52 34.26 27.42 19.85 22.51%
EPS 3.57 0.90 0.86 0.20 2.57 2.18 2.08 43.21%
DPS 1.31 0.49 0.49 0.00 1.21 0.48 0.48 94.93%
NAPS 0.4733 0.4501 0.4583 0.4507 0.4464 0.446 0.4453 4.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.47 0.48 0.46 0.46 0.51 0.59 0.60 -
P/RPS 0.29 0.38 0.49 0.99 0.24 0.35 0.49 -29.44%
P/EPS 2.16 8.81 8.75 38.02 3.21 4.38 4.65 -39.93%
EY 46.23 11.35 11.43 2.63 31.14 22.81 21.48 66.46%
DY 17.02 6.25 6.52 0.00 14.71 5.08 5.00 125.78%
P/NAPS 0.16 0.18 0.16 0.17 0.18 0.21 0.22 -19.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 -
Price 0.57 0.49 0.50 0.50 0.47 0.58 0.64 -
P/RPS 0.35 0.38 0.54 1.08 0.22 0.34 0.52 -23.14%
P/EPS 2.62 8.99 9.51 41.32 2.96 4.31 4.97 -34.66%
EY 38.12 11.12 10.52 2.42 33.79 23.21 20.14 52.83%
DY 14.04 6.12 6.00 0.00 15.96 5.17 4.69 107.29%
P/NAPS 0.20 0.18 0.18 0.18 0.17 0.21 0.23 -8.87%

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