[PARAMON] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.17%
YoY- 66.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 84,107 99,018 112,420 131,093 149,248 126,982 95,496 -8.11%
PBT 23,455 17,105 19,838 17,668 22,897 22,693 16,583 25.97%
Tax -2,443 -4,299 -5,940 -4,286 -7,954 -7,449 -4,568 -34.08%
NP 21,012 12,806 13,898 13,382 14,943 15,244 12,015 45.10%
-
NP to SH 20,728 12,310 13,397 13,428 14,949 15,111 12,015 43.79%
-
Tax Rate 10.42% 25.13% 29.94% 24.26% 34.74% 32.83% 27.55% -
Total Cost 63,095 86,212 98,522 117,711 134,305 111,738 83,481 -17.01%
-
Net Worth 397,736 384,752 371,966 358,306 350,949 341,784 326,269 14.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 5,703 - 10,355 - 8,285 - -
Div Payout % - 46.34% - 77.12% - 54.83% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 397,736 384,752 371,966 358,306 350,949 341,784 326,269 14.10%
NOSH 103,847 103,706 103,611 103,556 103,524 103,570 103,577 0.17%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 24.98% 12.93% 12.36% 10.21% 10.01% 12.00% 12.58% -
ROE 5.21% 3.20% 3.60% 3.75% 4.26% 4.42% 3.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 80.99 95.48 108.50 126.59 144.17 122.60 92.20 -8.27%
EPS 19.96 11.87 12.93 12.97 14.44 14.59 11.60 43.54%
DPS 0.00 5.50 0.00 10.00 0.00 8.00 0.00 -
NAPS 3.83 3.71 3.59 3.46 3.39 3.30 3.15 13.90%
Adjusted Per Share Value based on latest NOSH - 103,556
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.50 15.89 18.04 21.04 23.95 20.38 15.32 -8.07%
EPS 3.33 1.98 2.15 2.15 2.40 2.42 1.93 43.80%
DPS 0.00 0.92 0.00 1.66 0.00 1.33 0.00 -
NAPS 0.6382 0.6174 0.5969 0.575 0.5631 0.5484 0.5235 14.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.66 0.74 0.78 0.71 0.79 0.82 0.82 -
P/RPS 0.81 0.78 0.72 0.56 0.55 0.67 0.89 -6.08%
P/EPS 3.31 6.23 6.03 5.48 5.47 5.62 7.07 -39.67%
EY 30.24 16.04 16.58 18.26 18.28 17.79 14.15 65.83%
DY 0.00 7.43 0.00 14.08 0.00 9.76 0.00 -
P/NAPS 0.17 0.20 0.22 0.21 0.23 0.25 0.26 -24.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.67 0.69 0.77 0.70 0.68 0.82 0.82 -
P/RPS 0.83 0.72 0.71 0.55 0.47 0.67 0.89 -4.54%
P/EPS 3.36 5.81 5.96 5.40 4.71 5.62 7.07 -39.07%
EY 29.79 17.20 16.79 18.52 21.24 17.79 14.15 64.18%
DY 0.00 7.97 0.00 14.29 0.00 9.76 0.00 -
P/NAPS 0.17 0.19 0.21 0.20 0.20 0.25 0.26 -24.64%

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