[PARAMON] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 48.54%
YoY- 242.02%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 131,093 149,248 126,982 95,496 96,115 74,839 54,235 79.81%
PBT 17,668 22,897 22,693 16,583 14,453 8,388 9,872 47.25%
Tax -4,286 -7,954 -7,449 -4,568 -6,364 -3,224 -3,067 24.91%
NP 13,382 14,943 15,244 12,015 8,089 5,164 6,805 56.76%
-
NP to SH 13,428 14,949 15,111 12,015 8,089 5,164 6,805 57.12%
-
Tax Rate 24.26% 34.74% 32.83% 27.55% 44.03% 38.44% 31.07% -
Total Cost 117,711 134,305 111,738 83,481 88,026 69,675 47,430 83.00%
-
Net Worth 358,306 350,949 341,784 326,269 313,824 309,426 308,659 10.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,355 - 8,285 - 5,696 - 3,625 100.93%
Div Payout % 77.12% - 54.83% - 70.42% - 53.27% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 358,306 350,949 341,784 326,269 313,824 309,426 308,659 10.42%
NOSH 103,556 103,524 103,570 103,577 103,572 103,486 103,576 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.21% 10.01% 12.00% 12.58% 8.42% 6.90% 12.55% -
ROE 3.75% 4.26% 4.42% 3.68% 2.58% 1.67% 2.20% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 126.59 144.17 122.60 92.20 92.80 72.32 52.36 79.84%
EPS 12.97 14.44 14.59 11.60 7.81 4.99 6.57 57.17%
DPS 10.00 0.00 8.00 0.00 5.50 0.00 3.50 100.96%
NAPS 3.46 3.39 3.30 3.15 3.03 2.99 2.98 10.43%
Adjusted Per Share Value based on latest NOSH - 103,577
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.04 23.95 20.38 15.32 15.42 12.01 8.70 79.88%
EPS 2.15 2.40 2.42 1.93 1.30 0.83 1.09 57.08%
DPS 1.66 0.00 1.33 0.00 0.91 0.00 0.58 101.19%
NAPS 0.575 0.5631 0.5484 0.5235 0.5036 0.4965 0.4953 10.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.71 0.79 0.82 0.82 0.80 0.84 0.87 -
P/RPS 0.56 0.55 0.67 0.89 0.86 1.16 1.66 -51.44%
P/EPS 5.48 5.47 5.62 7.07 10.24 16.83 13.24 -44.37%
EY 18.26 18.28 17.79 14.15 9.76 5.94 7.55 79.88%
DY 14.08 0.00 9.76 0.00 6.88 0.00 4.02 130.10%
P/NAPS 0.21 0.23 0.25 0.26 0.26 0.28 0.29 -19.31%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 -
Price 0.70 0.68 0.82 0.82 0.80 0.82 0.83 -
P/RPS 0.55 0.47 0.67 0.89 0.86 1.13 1.59 -50.62%
P/EPS 5.40 4.71 5.62 7.07 10.24 16.43 12.63 -43.15%
EY 18.52 21.24 17.79 14.15 9.76 6.09 7.92 75.90%
DY 14.29 0.00 9.76 0.00 6.88 0.00 4.22 124.99%
P/NAPS 0.20 0.20 0.25 0.26 0.26 0.27 0.28 -20.04%

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