[PARAMON] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -30.43%
YoY- -58.84%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 394,060 495,634 233,158 174,532 227,880 157,156 132,854 19.85%
PBT 80,530 82,897 31,337 17,354 30,470 38,358 29,141 18.45%
Tax -16,909 -26,521 -10,694 -9,916 -12,396 -13,293 -9,832 9.45%
NP 63,621 56,376 20,642 7,438 18,074 25,065 19,309 21.97%
-
NP to SH 61,913 56,100 20,642 7,438 18,074 25,065 19,309 21.42%
-
Tax Rate 21.00% 31.99% 34.13% 57.14% 40.68% 34.66% 33.74% -
Total Cost 330,438 439,258 212,516 167,093 209,805 132,090 113,545 19.47%
-
Net Worth 397,510 351,056 309,640 280,485 277,968 264,845 246,523 8.28%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 4,832 4,094 4,028 3,331 - -
Div Payout % - - 23.41% 55.05% 22.29% 13.29% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 397,510 351,056 309,640 280,485 277,968 264,845 246,523 8.28%
NOSH 103,788 103,556 103,558 102,366 100,713 99,941 99,807 0.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.15% 11.37% 8.85% 4.26% 7.93% 15.95% 14.53% -
ROE 15.58% 15.98% 6.67% 2.65% 6.50% 9.46% 7.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 379.68 478.61 225.15 170.50 226.27 157.25 133.11 19.07%
EPS 59.65 54.17 19.93 7.27 17.95 25.08 19.35 20.62%
DPS 0.00 0.00 4.67 4.00 4.00 3.33 0.00 -
NAPS 3.83 3.39 2.99 2.74 2.76 2.65 2.47 7.58%
Adjusted Per Share Value based on latest NOSH - 101,304
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.28 79.59 37.44 28.03 36.59 25.23 21.33 19.86%
EPS 9.94 9.01 3.31 1.19 2.90 4.02 3.10 21.42%
DPS 0.00 0.00 0.78 0.66 0.65 0.53 0.00 -
NAPS 0.6383 0.5637 0.4972 0.4504 0.4463 0.4253 0.3958 8.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.66 0.79 0.84 0.48 0.59 0.43 0.46 -
P/RPS 0.17 0.17 0.37 0.28 0.26 0.27 0.35 -11.33%
P/EPS 1.11 1.46 4.21 6.61 3.29 1.71 2.38 -11.93%
EY 90.38 68.57 23.73 15.14 30.42 58.33 42.06 13.59%
DY 0.00 0.00 5.56 8.33 6.78 7.75 0.00 -
P/NAPS 0.17 0.23 0.28 0.18 0.21 0.16 0.19 -1.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 22/11/00 -
Price 0.67 0.68 0.82 0.49 0.58 0.51 0.42 -
P/RPS 0.18 0.14 0.36 0.29 0.26 0.32 0.32 -9.13%
P/EPS 1.12 1.26 4.11 6.74 3.23 2.03 2.17 -10.43%
EY 89.03 79.67 24.31 14.83 30.94 49.18 46.06 11.60%
DY 0.00 0.00 5.69 8.16 6.90 6.54 0.00 -
P/NAPS 0.17 0.20 0.27 0.18 0.21 0.19 0.17 0.00%

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