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

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 335.7%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 211,438 222,478 100,030 94,848 123,685 80,546 59,619 23.47%
PBT 36,943 39,276 15,115 10,994 19,328 19,892 13,480 18.28%
Tax -10,239 -11,937 -4,977 -5,648 -6,369 -7,074 -4,558 14.43%
NP 26,704 27,339 10,138 5,346 12,959 12,818 8,922 20.03%
-
NP to SH 25,707 27,126 10,318 5,346 12,959 12,818 8,922 19.27%
-
Tax Rate 27.72% 30.39% 32.93% 51.37% 32.95% 35.56% 33.81% -
Total Cost 184,734 195,139 89,892 89,502 110,726 67,728 50,697 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 5,701 8,282 3,625 3,049 3,016 2,499 - -
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 6.68% 7.94% 3.34% 1.87% 4.67% 4.95% 3.70% -
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 203.98 214.88 96.56 93.32 123.03 80.56 59.81 22.67%
EPS 24.80 26.20 9.96 5.26 12.89 12.82 8.95 18.50%
DPS 5.50 8.00 3.50 3.00 3.00 2.50 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 33.95 35.72 16.06 15.23 19.86 12.93 9.57 23.48%
EPS 4.13 4.36 1.66 0.86 2.08 2.06 1.43 19.32%
DPS 0.92 1.33 0.58 0.49 0.48 0.40 0.00 -
NAPS 0.6175 0.5486 0.4957 0.4586 0.4456 0.4158 0.3874 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 0.36 0.38 0.90 0.49 0.49 0.50 0.90 -14.15%
P/EPS 2.98 3.13 8.73 8.75 4.65 3.12 6.03 -11.07%
EY 33.51 31.95 11.45 11.43 21.48 32.05 16.57 12.44%
DY 7.43 9.76 4.02 6.52 5.00 6.25 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 0.34 0.38 0.86 0.54 0.52 0.52 0.90 -14.97%
P/EPS 2.78 3.13 8.33 9.51 4.97 3.28 6.03 -12.10%
EY 35.94 31.95 12.00 10.52 20.14 30.52 16.57 13.76%
DY 7.97 9.76 4.22 6.00 4.69 5.95 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