[PARAMON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 117.85%
YoY- -58.75%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 422,876 444,956 200,060 189,696 247,370 161,092 119,238 23.47%
PBT 73,886 78,552 30,230 21,988 38,656 39,784 26,960 18.28%
Tax -20,478 -23,874 -9,954 -11,296 -12,738 -14,148 -9,116 14.43%
NP 53,408 54,678 20,276 10,692 25,918 25,636 17,844 20.03%
-
NP to SH 51,414 54,252 20,636 10,692 25,918 25,636 17,844 19.27%
-
Tax Rate 27.72% 30.39% 32.93% 51.37% 32.95% 35.56% 33.81% -
Total Cost 369,468 390,278 179,784 179,004 221,452 135,456 101,394 24.03%
-
Net Worth 384,568 341,663 308,711 285,594 277,477 258,959 241,242 8.07%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,402 16,565 7,251 6,098 6,032 4,999 - -
Div Payout % 22.18% 30.53% 35.14% 57.03% 23.27% 19.50% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 384,568 341,663 308,711 285,594 277,477 258,959 241,242 8.07%
NOSH 103,657 103,534 103,594 101,634 100,535 99,984 99,687 0.65%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.63% 12.29% 10.13% 5.64% 10.48% 15.91% 14.97% -
ROE 13.37% 15.88% 6.68% 3.74% 9.34% 9.90% 7.40% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 407.96 429.77 193.12 186.64 246.05 161.12 119.61 22.67%
EPS 49.60 52.40 19.92 10.52 25.78 25.64 17.90 18.50%
DPS 11.00 16.00 7.00 6.00 6.00 5.00 0.00 -
NAPS 3.71 3.30 2.98 2.81 2.76 2.59 2.42 7.37%
Adjusted Per Share Value based on latest NOSH - 101,703
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 67.86 71.40 32.10 30.44 39.69 25.85 19.13 23.48%
EPS 8.25 8.71 3.31 1.72 4.16 4.11 2.86 19.30%
DPS 1.83 2.66 1.16 0.98 0.97 0.80 0.00 -
NAPS 0.6171 0.5482 0.4954 0.4583 0.4453 0.4155 0.3871 8.07%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.74 0.82 0.87 0.46 0.60 0.40 0.54 -
P/RPS 0.18 0.19 0.45 0.25 0.24 0.25 0.45 -14.15%
P/EPS 1.49 1.56 4.37 4.37 2.33 1.56 3.02 -11.10%
EY 67.03 63.90 22.90 22.87 42.97 64.10 33.15 12.44%
DY 14.86 19.51 8.05 13.04 10.00 12.50 0.00 -
P/NAPS 0.20 0.25 0.29 0.16 0.22 0.15 0.22 -1.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 25/08/05 26/08/04 21/08/03 21/08/02 22/08/01 23/08/00 -
Price 0.69 0.82 0.83 0.50 0.64 0.42 0.54 -
P/RPS 0.17 0.19 0.43 0.27 0.26 0.26 0.45 -14.97%
P/EPS 1.39 1.56 4.17 4.75 2.48 1.64 3.02 -12.12%
EY 71.88 63.90 24.00 21.04 40.28 61.05 33.15 13.76%
DY 15.94 19.51 8.43 12.00 9.38 11.90 0.00 -
P/NAPS 0.19 0.25 0.28 0.18 0.23 0.16 0.22 -2.41%

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