[PARAMON] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.66%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 439,125 400,524 388,329 302,806 394,060 495,634 233,158 11.12%
PBT 120,080 76,493 61,698 67,688 80,530 82,897 31,337 25.08%
Tax -36,070 -18,909 -16,346 -18,806 -16,909 -26,521 -10,694 22.45%
NP 84,009 57,584 45,352 48,881 63,621 56,376 20,642 26.34%
-
NP to SH 84,009 57,584 42,616 46,296 61,913 56,100 20,642 26.34%
-
Tax Rate 30.04% 24.72% 26.49% 27.78% 21.00% 31.99% 34.13% -
Total Cost 355,116 342,940 342,977 253,925 330,438 439,258 212,516 8.92%
-
Net Worth 562,810 502,110 471,075 431,119 397,510 351,056 309,640 10.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 4,832 -
Div Payout % - - - - - - 23.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 562,810 502,110 471,075 431,119 397,510 351,056 309,640 10.46%
NOSH 115,566 108,213 107,797 105,666 103,788 103,556 103,558 1.84%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.13% 14.38% 11.68% 16.14% 16.15% 11.37% 8.85% -
ROE 14.93% 11.47% 9.05% 10.74% 15.58% 15.98% 6.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 379.98 370.12 360.24 286.57 379.68 478.61 225.15 9.10%
EPS 72.69 53.21 39.53 43.81 59.65 54.17 19.93 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
NAPS 4.87 4.64 4.37 4.08 3.83 3.39 2.99 8.46%
Adjusted Per Share Value based on latest NOSH - 106,094
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.51 64.31 62.36 48.62 63.28 79.59 37.44 11.12%
EPS 13.49 9.25 6.84 7.43 9.94 9.01 3.31 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.9037 0.8063 0.7564 0.6923 0.6383 0.5637 0.4972 10.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.60 0.89 0.80 0.87 0.66 0.79 0.84 -
P/RPS 0.42 0.24 0.22 0.30 0.17 0.17 0.37 2.13%
P/EPS 2.20 1.67 2.02 1.99 1.11 1.46 4.21 -10.24%
EY 45.43 59.79 49.42 50.36 90.38 68.57 23.73 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.33 0.19 0.18 0.21 0.17 0.23 0.28 2.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 24/11/05 25/11/04 -
Price 1.84 0.95 0.72 0.85 0.67 0.68 0.82 -
P/RPS 0.48 0.26 0.20 0.30 0.18 0.14 0.36 4.90%
P/EPS 2.53 1.79 1.82 1.94 1.12 1.26 4.11 -7.76%
EY 39.51 56.01 54.91 51.55 89.03 79.67 24.31 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.69 -
P/NAPS 0.38 0.20 0.16 0.21 0.17 0.20 0.27 5.85%

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