[PARAMON] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.34%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 449,680 381,984 183,180 187,580 222,684 138,732 92,368 30.17%
PBT 79,352 66,332 20,972 12,088 32,640 34,128 29,952 17.62%
Tax -23,760 -18,272 -6,920 -7,180 -10,600 -12,424 -8,132 19.55%
NP 55,592 48,060 14,052 4,908 22,040 21,704 21,820 16.85%
-
NP to SH 53,588 48,060 14,052 4,908 22,040 21,704 21,820 16.14%
-
Tax Rate 29.94% 27.55% 33.00% 59.40% 32.48% 36.40% 27.15% -
Total Cost 394,088 333,924 169,128 182,672 200,644 117,028 70,548 33.18%
-
Net Worth 371,966 326,269 301,558 280,891 274,998 253,812 236,914 7.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 371,966 326,269 301,558 280,891 274,998 253,812 236,914 7.80%
NOSH 103,611 103,577 103,628 101,404 100,364 99,926 99,543 0.66%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.36% 12.58% 7.67% 2.62% 9.90% 15.64% 23.62% -
ROE 14.41% 14.73% 4.66% 1.75% 8.01% 8.55% 9.21% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 434.00 368.79 176.77 184.98 221.88 138.83 92.79 29.30%
EPS 51.72 46.40 13.56 4.84 21.96 21.72 21.92 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.15 2.91 2.77 2.74 2.54 2.38 7.08%
Adjusted Per Share Value based on latest NOSH - 101,404
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 72.21 61.34 29.41 30.12 35.76 22.28 14.83 30.17%
EPS 8.60 7.72 2.26 0.79 3.54 3.49 3.50 16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5973 0.5239 0.4842 0.451 0.4416 0.4076 0.3804 7.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.78 0.82 1.07 0.46 0.61 0.32 0.69 -
P/RPS 0.18 0.22 0.61 0.25 0.27 0.23 0.74 -20.98%
P/EPS 1.51 1.77 7.89 9.50 2.78 1.47 3.15 -11.52%
EY 66.31 56.59 12.67 10.52 36.00 67.88 31.77 13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.37 0.17 0.22 0.13 0.29 -4.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 26/05/05 05/05/04 27/05/03 22/05/02 23/05/01 30/05/00 -
Price 0.77 0.82 1.01 0.50 0.64 0.41 0.63 -
P/RPS 0.18 0.22 0.57 0.27 0.29 0.30 0.68 -19.86%
P/EPS 1.49 1.77 7.45 10.33 2.91 1.89 2.87 -10.34%
EY 67.17 56.59 13.43 9.68 34.31 52.98 34.79 11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.35 0.18 0.23 0.16 0.26 -3.49%

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