[PARAMON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -49.92%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 37,006 36,051 47,953 46,895 42,607 47,225 68,014 -33.27%
PBT 18,415 2,022 7,972 3,022 4,574 3,525 11,168 39.44%
Tax -1,740 -1,789 -3,853 -1,795 -2,124 -2,928 -3,719 -39.64%
NP 16,675 233 4,119 1,227 2,450 597 7,449 70.87%
-
NP to SH 16,675 233 4,119 1,227 2,450 597 7,449 70.87%
-
Tax Rate 9.45% 88.48% 48.33% 59.40% 46.44% 83.06% 33.30% -
Total Cost 20,331 35,818 43,834 45,668 40,157 46,628 60,565 -51.60%
-
Net Worth 294,987 277,573 285,787 280,891 278,271 279,274 277,452 4.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,121 - 3,051 - 4,537 - 3,015 42.21%
Div Payout % 30.71% - 74.07% - 185.19% - 40.49% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 294,987 277,573 285,787 280,891 278,271 279,274 277,452 4.15%
NOSH 102,426 101,304 101,703 101,404 100,823 101,186 100,526 1.25%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 45.06% 0.65% 8.59% 2.62% 5.75% 1.26% 10.95% -
ROE 5.65% 0.08% 1.44% 0.44% 0.88% 0.21% 2.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.13 35.59 47.15 46.25 42.26 46.67 67.66 -34.10%
EPS 16.28 0.23 4.05 1.21 2.43 0.59 7.41 68.75%
DPS 5.00 0.00 3.00 0.00 4.50 0.00 3.00 40.44%
NAPS 2.88 2.74 2.81 2.77 2.76 2.76 2.76 2.86%
Adjusted Per Share Value based on latest NOSH - 101,404
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.94 5.79 7.70 7.53 6.84 7.58 10.92 -33.29%
EPS 2.68 0.04 0.66 0.20 0.39 0.10 1.20 70.60%
DPS 0.82 0.00 0.49 0.00 0.73 0.00 0.48 42.76%
NAPS 0.4737 0.4457 0.4589 0.451 0.4468 0.4484 0.4455 4.16%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.47 0.48 0.46 0.46 0.51 0.59 0.60 -
P/RPS 1.30 1.35 0.98 0.99 1.21 1.26 0.89 28.64%
P/EPS 2.89 208.70 11.36 38.02 20.99 100.00 8.10 -49.60%
EY 34.64 0.48 8.80 2.63 4.76 1.00 12.35 98.51%
DY 10.64 0.00 6.52 0.00 8.82 0.00 5.00 65.21%
P/NAPS 0.16 0.18 0.16 0.17 0.18 0.21 0.22 -19.08%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 -
Price 0.57 0.49 0.50 0.50 0.47 0.58 0.64 -
P/RPS 1.58 1.38 1.06 1.08 1.11 1.24 0.95 40.24%
P/EPS 3.50 213.04 12.35 41.32 19.34 98.31 8.64 -45.16%
EY 28.56 0.47 8.10 2.42 5.17 1.02 11.58 82.24%
DY 8.77 0.00 6.00 0.00 9.57 0.00 4.69 51.60%
P/NAPS 0.20 0.18 0.18 0.18 0.17 0.21 0.23 -8.87%

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