[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -49.03%
YoY- 242.02%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 502,819 371,726 222,478 95,496 270,984 174,869 100,030 192.57%
PBT 78,791 62,173 39,276 16,583 37,956 23,503 15,115 199.73%
Tax -23,127 -19,891 -11,937 -4,568 -14,385 -8,021 -4,977 177.68%
NP 55,664 42,282 27,339 12,015 23,571 15,482 10,138 210.26%
-
NP to SH 55,503 42,075 27,126 12,015 23,571 15,482 10,318 206.06%
-
Tax Rate 29.35% 31.99% 30.39% 27.55% 37.90% 34.13% 32.93% -
Total Cost 447,155 329,444 195,139 83,481 247,413 159,387 89,892 190.55%
-
Net Worth 358,305 351,056 341,663 326,269 313,796 309,640 308,711 10.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,355 - 8,282 - 9,320 3,624 3,625 100.93%
Div Payout % 18.66% - 30.53% - 39.54% 23.41% 35.14% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 358,305 351,056 341,663 326,269 313,796 309,640 308,711 10.41%
NOSH 103,556 103,556 103,534 103,577 103,563 103,558 103,594 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.07% 11.37% 12.29% 12.58% 8.70% 8.85% 10.13% -
ROE 15.49% 11.99% 7.94% 3.68% 7.51% 5.00% 3.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 485.55 358.96 214.88 92.20 261.66 168.86 96.56 192.64%
EPS 53.60 40.63 26.20 11.60 22.76 14.95 9.96 206.15%
DPS 10.00 0.00 8.00 0.00 9.00 3.50 3.50 100.96%
NAPS 3.46 3.39 3.30 3.15 3.03 2.99 2.98 10.43%
Adjusted Per Share Value based on latest NOSH - 103,577
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 80.68 59.65 35.70 15.32 43.48 28.06 16.05 192.58%
EPS 8.91 6.75 4.35 1.93 3.78 2.48 1.66 205.62%
DPS 1.66 0.00 1.33 0.00 1.50 0.58 0.58 101.19%
NAPS 0.575 0.5633 0.5482 0.5235 0.5035 0.4969 0.4954 10.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.71 0.79 0.82 0.82 0.80 0.84 0.87 -
P/RPS 0.15 0.22 0.38 0.89 0.31 0.50 0.90 -69.61%
P/EPS 1.32 1.94 3.13 7.07 3.51 5.62 8.73 -71.52%
EY 75.49 51.43 31.95 14.15 28.45 17.80 11.45 250.39%
DY 14.08 0.00 9.76 0.00 11.25 4.17 4.02 130.10%
P/NAPS 0.21 0.23 0.25 0.26 0.26 0.28 0.29 -19.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 -
Price 0.70 0.68 0.82 0.82 0.80 0.82 0.83 -
P/RPS 0.14 0.19 0.38 0.89 0.31 0.49 0.86 -70.08%
P/EPS 1.31 1.67 3.13 7.07 3.51 5.48 8.33 -70.76%
EY 76.57 59.75 31.95 14.15 28.45 18.23 12.00 242.86%
DY 14.29 0.00 9.76 0.00 11.25 4.27 4.22 124.99%
P/NAPS 0.20 0.20 0.25 0.26 0.26 0.27 0.28 -20.04%

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