[PARAMON] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
05-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -78.93%
YoY- 186.31%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 96,115 74,839 54,235 45,795 37,006 36,051 47,953 58.63%
PBT 14,453 8,388 9,872 5,243 18,415 2,022 7,972 48.41%
Tax -6,364 -3,224 -3,067 -1,730 -1,740 -1,789 -3,853 39.51%
NP 8,089 5,164 6,805 3,513 16,675 233 4,119 56.49%
-
NP to SH 8,089 5,164 6,805 3,513 16,675 233 4,119 56.49%
-
Tax Rate 44.03% 38.44% 31.07% 33.00% 9.45% 88.48% 48.33% -
Total Cost 88,026 69,675 47,430 42,282 20,331 35,818 43,834 58.83%
-
Net Worth 313,824 309,426 308,659 301,558 294,987 277,573 285,787 6.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,696 - 3,625 - 5,121 - 3,051 51.33%
Div Payout % 70.42% - 53.27% - 30.71% - 74.07% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 313,824 309,426 308,659 301,558 294,987 277,573 285,787 6.40%
NOSH 103,572 103,486 103,576 103,628 102,426 101,304 101,703 1.21%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.42% 6.90% 12.55% 7.67% 45.06% 0.65% 8.59% -
ROE 2.58% 1.67% 2.20% 1.16% 5.65% 0.08% 1.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 92.80 72.32 52.36 44.19 36.13 35.59 47.15 56.73%
EPS 7.81 4.99 6.57 3.39 16.28 0.23 4.05 54.62%
DPS 5.50 0.00 3.50 0.00 5.00 0.00 3.00 49.51%
NAPS 3.03 2.99 2.98 2.91 2.88 2.74 2.81 5.12%
Adjusted Per Share Value based on latest NOSH - 103,628
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.43 12.02 8.71 7.35 5.94 5.79 7.70 58.61%
EPS 1.30 0.83 1.09 0.56 2.68 0.04 0.66 56.81%
DPS 0.91 0.00 0.58 0.00 0.82 0.00 0.49 50.80%
NAPS 0.5039 0.4969 0.4956 0.4842 0.4737 0.4457 0.4589 6.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.80 0.84 0.87 1.07 0.47 0.48 0.46 -
P/RPS 0.86 1.16 1.66 2.42 1.30 1.35 0.98 -8.30%
P/EPS 10.24 16.83 13.24 31.56 2.89 208.70 11.36 -6.65%
EY 9.76 5.94 7.55 3.17 34.64 0.48 8.80 7.11%
DY 6.88 0.00 4.02 0.00 10.64 0.00 6.52 3.63%
P/NAPS 0.26 0.28 0.29 0.37 0.16 0.18 0.16 38.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 -
Price 0.80 0.82 0.83 1.01 0.57 0.49 0.50 -
P/RPS 0.86 1.13 1.59 2.29 1.58 1.38 1.06 -12.95%
P/EPS 10.24 16.43 12.63 29.79 3.50 213.04 12.35 -11.69%
EY 9.76 6.09 7.92 3.36 28.56 0.47 8.10 13.16%
DY 6.88 0.00 4.22 0.00 8.77 0.00 6.00 9.50%
P/NAPS 0.26 0.27 0.28 0.35 0.20 0.18 0.18 27.63%

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