[PARAMON] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.23%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 71,783 84,107 99,018 112,420 131,093 149,248 126,982 -31.56%
PBT 21,977 23,455 17,105 19,838 17,668 22,897 22,693 -2.10%
Tax -6,102 -2,443 -4,299 -5,940 -4,286 -7,954 -7,449 -12.41%
NP 15,875 21,012 12,806 13,898 13,382 14,943 15,244 2.73%
-
NP to SH 15,432 20,728 12,310 13,397 13,428 14,949 15,111 1.40%
-
Tax Rate 27.77% 10.42% 25.13% 29.94% 24.26% 34.74% 32.83% -
Total Cost 55,908 63,095 86,212 98,522 117,711 134,305 111,738 -36.89%
-
Net Worth 411,589 397,736 384,752 371,966 358,306 350,949 341,784 13.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,419 - 5,703 - 10,355 - 8,285 16.45%
Div Payout % 67.52% - 46.34% - 77.12% - 54.83% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 411,589 397,736 384,752 371,966 358,306 350,949 341,784 13.15%
NOSH 104,199 103,847 103,706 103,611 103,556 103,524 103,570 0.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.12% 24.98% 12.93% 12.36% 10.21% 10.01% 12.00% -
ROE 3.75% 5.21% 3.20% 3.60% 3.75% 4.26% 4.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.89 80.99 95.48 108.50 126.59 144.17 122.60 -31.83%
EPS 14.81 19.96 11.87 12.93 12.97 14.44 14.59 0.99%
DPS 10.00 0.00 5.50 0.00 10.00 0.00 8.00 15.99%
NAPS 3.95 3.83 3.71 3.59 3.46 3.39 3.30 12.69%
Adjusted Per Share Value based on latest NOSH - 103,611
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.52 13.50 15.89 18.04 21.04 23.95 20.38 -31.56%
EPS 2.48 3.33 1.98 2.15 2.15 2.40 2.42 1.64%
DPS 1.67 0.00 0.92 0.00 1.66 0.00 1.33 16.34%
NAPS 0.6605 0.6382 0.6174 0.5969 0.575 0.5631 0.5484 13.16%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.66 0.74 0.78 0.71 0.79 0.82 -
P/RPS 1.03 0.81 0.78 0.72 0.56 0.55 0.67 33.09%
P/EPS 4.79 3.31 6.23 6.03 5.48 5.47 5.62 -10.07%
EY 20.86 30.24 16.04 16.58 18.26 18.28 17.79 11.16%
DY 14.08 0.00 7.43 0.00 14.08 0.00 9.76 27.58%
P/NAPS 0.18 0.17 0.20 0.22 0.21 0.23 0.25 -19.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 -
Price 0.85 0.67 0.69 0.77 0.70 0.68 0.82 -
P/RPS 1.23 0.83 0.72 0.71 0.55 0.47 0.67 49.76%
P/EPS 5.74 3.36 5.81 5.96 5.40 4.71 5.62 1.41%
EY 17.42 29.79 17.20 16.79 18.52 21.24 17.79 -1.38%
DY 11.76 0.00 7.97 0.00 14.29 0.00 9.76 13.19%
P/NAPS 0.22 0.17 0.19 0.21 0.20 0.20 0.25 -8.14%

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