[PARAMON] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.38%
YoY- 38.66%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,330 61,490 71,783 84,107 99,018 112,420 131,093 -30.34%
PBT 14,002 11,998 21,977 23,455 17,105 19,838 17,668 -14.39%
Tax -3,641 -3,153 -6,102 -2,443 -4,299 -5,940 -4,286 -10.32%
NP 10,361 8,845 15,875 21,012 12,806 13,898 13,382 -15.72%
-
NP to SH 9,718 8,135 15,432 20,728 12,310 13,397 13,428 -19.43%
-
Tax Rate 26.00% 26.28% 27.77% 10.42% 25.13% 29.94% 24.26% -
Total Cost 65,969 52,645 55,908 63,095 86,212 98,522 117,711 -32.09%
-
Net Worth 428,983 418,222 411,589 397,736 384,752 371,966 358,306 12.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,324 - 10,419 - 5,703 - 10,355 -28.08%
Div Payout % 65.08% - 67.52% - 46.34% - 77.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 428,983 418,222 411,589 397,736 384,752 371,966 358,306 12.78%
NOSH 105,401 104,294 104,199 103,847 103,706 103,611 103,556 1.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.57% 14.38% 22.12% 24.98% 12.93% 12.36% 10.21% -
ROE 2.27% 1.95% 3.75% 5.21% 3.20% 3.60% 3.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.42 58.96 68.89 80.99 95.48 108.50 126.59 -31.15%
EPS 9.22 7.80 14.81 19.96 11.87 12.93 12.97 -20.39%
DPS 6.00 0.00 10.00 0.00 5.50 0.00 10.00 -28.92%
NAPS 4.07 4.01 3.95 3.83 3.71 3.59 3.46 11.46%
Adjusted Per Share Value based on latest NOSH - 103,847
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.25 9.87 11.52 13.50 15.89 18.04 21.04 -30.34%
EPS 1.56 1.31 2.48 3.33 1.98 2.15 2.15 -19.30%
DPS 1.01 0.00 1.67 0.00 0.92 0.00 1.66 -28.26%
NAPS 0.6884 0.6711 0.6605 0.6382 0.6174 0.5969 0.575 12.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.83 0.71 0.66 0.74 0.78 0.71 -
P/RPS 1.24 1.41 1.03 0.81 0.78 0.72 0.56 70.13%
P/EPS 9.76 10.64 4.79 3.31 6.23 6.03 5.48 47.08%
EY 10.24 9.40 20.86 30.24 16.04 16.58 18.26 -32.06%
DY 6.67 0.00 14.08 0.00 7.43 0.00 14.08 -39.31%
P/NAPS 0.22 0.21 0.18 0.17 0.20 0.22 0.21 3.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 -
Price 0.81 0.89 0.85 0.67 0.69 0.77 0.70 -
P/RPS 1.12 1.51 1.23 0.83 0.72 0.71 0.55 60.86%
P/EPS 8.79 11.41 5.74 3.36 5.81 5.96 5.40 38.50%
EY 11.38 8.76 17.42 29.79 17.20 16.79 18.52 -27.78%
DY 7.41 0.00 11.76 0.00 7.97 0.00 14.29 -35.53%
P/NAPS 0.20 0.22 0.22 0.17 0.19 0.21 0.20 0.00%

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