[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.21%
YoY- 186.31%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 270,984 174,869 100,030 45,795 167,905 130,899 94,848 100.70%
PBT 37,956 23,503 15,115 5,243 31,431 13,016 10,994 127.57%
Tax -14,385 -8,021 -4,977 -1,730 -9,177 -7,437 -5,648 85.97%
NP 23,571 15,482 10,138 3,513 22,254 5,579 5,346 167.67%
-
NP to SH 23,571 15,482 10,318 3,513 22,254 5,579 5,346 167.67%
-
Tax Rate 37.90% 34.13% 32.93% 33.00% 29.20% 57.14% 51.37% -
Total Cost 247,413 159,387 89,892 42,282 145,651 125,320 89,502 96.36%
-
Net Worth 313,796 309,640 308,711 301,558 294,944 280,485 285,594 6.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,320 3,624 3,625 - 8,192 3,071 3,049 109.91%
Div Payout % 39.54% 23.41% 35.14% - 36.82% 55.05% 57.03% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 313,796 309,640 308,711 301,558 294,944 280,485 285,594 6.44%
NOSH 103,563 103,558 103,594 103,628 102,411 102,366 101,634 1.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.70% 8.85% 10.13% 7.67% 13.25% 4.26% 5.64% -
ROE 7.51% 5.00% 3.34% 1.16% 7.55% 1.99% 1.87% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 261.66 168.86 96.56 44.19 163.95 127.87 93.32 98.22%
EPS 22.76 14.95 9.96 3.39 21.73 5.45 5.26 164.36%
DPS 9.00 3.50 3.50 0.00 8.00 3.00 3.00 107.31%
NAPS 3.03 2.99 2.98 2.91 2.88 2.74 2.81 5.12%
Adjusted Per Share Value based on latest NOSH - 103,628
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.51 28.08 16.06 7.35 26.96 21.02 15.23 100.69%
EPS 3.78 2.49 1.66 0.56 3.57 0.90 0.86 167.12%
DPS 1.50 0.58 0.58 0.00 1.32 0.49 0.49 110.11%
NAPS 0.5039 0.4972 0.4957 0.4842 0.4736 0.4504 0.4586 6.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.84 0.87 1.07 0.47 0.48 0.46 -
P/RPS 0.31 0.50 0.90 2.42 0.29 0.38 0.49 -26.20%
P/EPS 3.51 5.62 8.73 31.56 2.16 8.81 8.75 -45.45%
EY 28.45 17.80 11.45 3.17 46.23 11.35 11.43 83.15%
DY 11.25 4.17 4.02 0.00 17.02 6.25 6.52 43.62%
P/NAPS 0.26 0.28 0.29 0.37 0.16 0.18 0.16 38.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 -
Price 0.80 0.82 0.83 1.01 0.57 0.49 0.50 -
P/RPS 0.31 0.49 0.86 2.29 0.35 0.38 0.54 -30.81%
P/EPS 3.51 5.48 8.33 29.79 2.62 8.99 9.51 -48.39%
EY 28.45 18.23 12.00 3.36 38.12 11.12 10.52 93.52%
DY 11.25 4.27 4.22 0.00 14.04 6.12 6.00 51.76%
P/NAPS 0.26 0.27 0.28 0.35 0.20 0.18 0.18 27.63%

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