[PARAMON] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -30.26%
YoY- -27.89%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 495,634 233,158 174,532 227,880 157,156 132,854 151,388 -1.25%
PBT 82,897 31,337 17,354 30,470 38,358 29,141 14,868 -1.81%
Tax -26,521 -10,694 -9,916 -12,396 -13,293 -9,832 -1,080 -3.34%
NP 56,376 20,642 7,438 18,074 25,065 19,309 13,788 -1.48%
-
NP to SH 56,100 20,642 7,438 18,074 25,065 19,309 13,788 -1.48%
-
Tax Rate 31.99% 34.13% 57.14% 40.68% 34.66% 33.74% 7.26% -
Total Cost 439,258 212,516 167,093 209,805 132,090 113,545 137,600 -1.22%
-
Net Worth 351,056 309,640 280,485 277,968 264,845 246,523 225,532 -0.46%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 4,832 4,094 4,028 3,331 - - -
Div Payout % - 23.41% 55.05% 22.29% 13.29% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 351,056 309,640 280,485 277,968 264,845 246,523 225,532 -0.46%
NOSH 103,556 103,558 102,366 100,713 99,941 99,807 98,485 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.37% 8.85% 4.26% 7.93% 15.95% 14.53% 9.11% -
ROE 15.98% 6.67% 2.65% 6.50% 9.46% 7.83% 6.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 478.61 225.15 170.50 226.27 157.25 133.11 153.72 -1.20%
EPS 54.17 19.93 7.27 17.95 25.08 19.35 14.00 -1.42%
DPS 0.00 4.67 4.00 4.00 3.33 0.00 0.00 -
NAPS 3.39 2.99 2.74 2.76 2.65 2.47 2.29 -0.41%
Adjusted Per Share Value based on latest NOSH - 101,186
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 79.59 37.44 28.03 36.59 25.23 21.33 24.31 -1.25%
EPS 9.01 3.31 1.19 2.90 4.02 3.10 2.21 -1.48%
DPS 0.00 0.78 0.66 0.65 0.53 0.00 0.00 -
NAPS 0.5637 0.4972 0.4504 0.4463 0.4253 0.3958 0.3621 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.79 0.84 0.48 0.59 0.43 0.46 0.00 -
P/RPS 0.17 0.37 0.28 0.26 0.27 0.35 0.00 -100.00%
P/EPS 1.46 4.21 6.61 3.29 1.71 2.38 0.00 -100.00%
EY 68.57 23.73 15.14 30.42 58.33 42.06 0.00 -100.00%
DY 0.00 5.56 8.33 6.78 7.75 0.00 0.00 -
P/NAPS 0.23 0.28 0.18 0.21 0.16 0.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 22/11/00 10/11/99 -
Price 0.68 0.82 0.49 0.58 0.51 0.42 0.00 -
P/RPS 0.14 0.36 0.29 0.26 0.32 0.32 0.00 -100.00%
P/EPS 1.26 4.11 6.74 3.23 2.03 2.17 0.00 -100.00%
EY 79.67 24.31 14.83 30.94 49.18 46.06 0.00 -100.00%
DY 0.00 5.69 8.16 6.90 6.54 0.00 0.00 -
P/NAPS 0.20 0.27 0.18 0.21 0.19 0.17 0.00 -100.00%

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