[PARAMON] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.04%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 173,506 184,680 204,741 213,517 216,738 206,834 184,683 -4.07%
PBT 17,590 19,093 22,289 27,427 28,864 34,216 34,408 -36.03%
Tax -9,561 -10,700 -10,566 -11,421 -11,829 -11,797 -12,046 -14.26%
NP 8,029 8,393 11,723 16,006 17,035 22,419 22,362 -49.45%
-
NP to SH 8,029 8,393 11,723 16,006 17,035 22,419 22,362 -49.45%
-
Tax Rate 54.35% 56.04% 47.40% 41.64% 40.98% 34.48% 35.01% -
Total Cost 165,477 176,287 193,018 197,511 199,703 184,415 162,321 1.29%
-
Net Worth 277,573 285,787 280,891 278,271 279,274 277,452 274,998 0.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,588 7,588 7,552 7,552 8,014 8,014 7,499 0.78%
Div Payout % 94.51% 90.41% 64.43% 47.19% 47.05% 35.75% 33.54% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 277,573 285,787 280,891 278,271 279,274 277,452 274,998 0.62%
NOSH 101,304 101,703 101,404 100,823 101,186 100,526 100,364 0.62%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.63% 4.54% 5.73% 7.50% 7.86% 10.84% 12.11% -
ROE 2.89% 2.94% 4.17% 5.75% 6.10% 8.08% 8.13% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 171.27 181.59 201.90 211.77 214.20 205.75 184.01 -4.66%
EPS 7.93 8.25 11.56 15.88 16.84 22.30 22.28 -49.74%
DPS 7.50 7.50 7.50 7.50 8.00 8.00 7.50 0.00%
NAPS 2.74 2.81 2.77 2.76 2.76 2.76 2.74 0.00%
Adjusted Per Share Value based on latest NOSH - 100,823
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.86 29.65 32.88 34.28 34.80 33.21 29.66 -4.08%
EPS 1.29 1.35 1.88 2.57 2.74 3.60 3.59 -49.42%
DPS 1.22 1.22 1.21 1.21 1.29 1.29 1.20 1.10%
NAPS 0.4457 0.4589 0.451 0.4468 0.4484 0.4455 0.4416 0.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.48 0.46 0.46 0.51 0.59 0.60 0.61 -
P/RPS 0.28 0.25 0.23 0.24 0.28 0.29 0.33 -10.36%
P/EPS 6.06 5.57 3.98 3.21 3.50 2.69 2.74 69.66%
EY 16.51 17.94 25.13 31.13 28.53 37.17 36.53 -41.07%
DY 15.63 16.30 16.30 14.71 13.56 13.33 12.30 17.30%
P/NAPS 0.18 0.16 0.17 0.18 0.21 0.22 0.22 -12.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 22/05/02 -
Price 0.49 0.50 0.50 0.47 0.58 0.64 0.64 -
P/RPS 0.29 0.28 0.25 0.22 0.27 0.31 0.35 -11.77%
P/EPS 6.18 6.06 4.33 2.96 3.45 2.87 2.87 66.67%
EY 16.17 16.50 23.12 33.78 29.03 34.85 34.81 -39.99%
DY 15.31 15.00 15.00 15.96 13.79 12.50 11.72 19.47%
P/NAPS 0.18 0.18 0.18 0.17 0.21 0.23 0.23 -15.06%

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