[PARAMON] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7056.65%
YoY- 580.61%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 74,839 54,235 45,795 37,006 36,051 47,953 46,895 36.44%
PBT 8,388 9,872 5,243 18,415 2,022 7,972 3,022 97.13%
Tax -3,224 -3,067 -1,730 -1,740 -1,789 -3,853 -1,795 47.60%
NP 5,164 6,805 3,513 16,675 233 4,119 1,227 159.99%
-
NP to SH 5,164 6,805 3,513 16,675 233 4,119 1,227 159.99%
-
Tax Rate 38.44% 31.07% 33.00% 9.45% 88.48% 48.33% 59.40% -
Total Cost 69,675 47,430 42,282 20,331 35,818 43,834 45,668 32.42%
-
Net Worth 309,426 308,659 301,558 294,987 277,573 285,787 280,891 6.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,625 - 5,121 - 3,051 - -
Div Payout % - 53.27% - 30.71% - 74.07% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 309,426 308,659 301,558 294,987 277,573 285,787 280,891 6.64%
NOSH 103,486 103,576 103,628 102,426 101,304 101,703 101,404 1.36%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.90% 12.55% 7.67% 45.06% 0.65% 8.59% 2.62% -
ROE 1.67% 2.20% 1.16% 5.65% 0.08% 1.44% 0.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.32 52.36 44.19 36.13 35.59 47.15 46.25 34.61%
EPS 4.99 6.57 3.39 16.28 0.23 4.05 1.21 156.50%
DPS 0.00 3.50 0.00 5.00 0.00 3.00 0.00 -
NAPS 2.99 2.98 2.91 2.88 2.74 2.81 2.77 5.21%
Adjusted Per Share Value based on latest NOSH - 102,426
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.02 8.71 7.35 5.94 5.79 7.70 7.53 36.46%
EPS 0.83 1.09 0.56 2.68 0.04 0.66 0.20 157.57%
DPS 0.00 0.58 0.00 0.82 0.00 0.49 0.00 -
NAPS 0.4969 0.4956 0.4842 0.4737 0.4457 0.4589 0.451 6.65%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.87 1.07 0.47 0.48 0.46 0.46 -
P/RPS 1.16 1.66 2.42 1.30 1.35 0.98 0.99 11.11%
P/EPS 16.83 13.24 31.56 2.89 208.70 11.36 38.02 -41.83%
EY 5.94 7.55 3.17 34.64 0.48 8.80 2.63 71.88%
DY 0.00 4.02 0.00 10.64 0.00 6.52 0.00 -
P/NAPS 0.28 0.29 0.37 0.16 0.18 0.16 0.17 39.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 -
Price 0.82 0.83 1.01 0.57 0.49 0.50 0.50 -
P/RPS 1.13 1.59 2.29 1.58 1.38 1.06 1.08 3.05%
P/EPS 16.43 12.63 29.79 3.50 213.04 12.35 41.32 -45.83%
EY 6.09 7.92 3.36 28.56 0.47 8.10 2.42 84.70%
DY 0.00 4.22 0.00 8.77 0.00 6.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.20 0.18 0.18 0.18 30.94%

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