[PARAMON] YoY Cumulative 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- 4.36%
YoY- -58.84%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 295,545 371,726 174,869 130,899 170,910 117,867 99,641 19.85%
PBT 60,398 62,173 23,503 13,016 22,853 28,769 21,856 18.45%
Tax -12,682 -19,891 -8,021 -7,437 -9,297 -9,970 -7,374 9.45%
NP 47,716 42,282 15,482 5,579 13,556 18,799 14,482 21.97%
-
NP to SH 46,435 42,075 15,482 5,579 13,556 18,799 14,482 21.42%
-
Tax Rate 21.00% 31.99% 34.13% 57.14% 40.68% 34.66% 33.74% -
Total Cost 247,829 329,444 159,387 125,320 157,354 99,068 85,159 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 - - 3,624 3,071 3,021 2,498 - -
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 11.68% 11.99% 5.00% 1.99% 4.88% 7.10% 5.87% -
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 284.76 358.96 168.86 127.87 169.70 117.94 99.83 19.07%
EPS 44.74 40.63 14.95 5.45 13.46 18.81 14.51 20.63%
DPS 0.00 0.00 3.50 3.00 3.00 2.50 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 47.42 59.65 28.06 21.00 27.42 18.91 15.99 19.85%
EPS 7.45 6.75 2.48 0.90 2.18 3.02 2.32 21.45%
DPS 0.00 0.00 0.58 0.49 0.48 0.40 0.00 -
NAPS 0.6379 0.5633 0.4969 0.4501 0.446 0.425 0.3956 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 0.23 0.22 0.50 0.38 0.35 0.36 0.46 -10.90%
P/EPS 1.48 1.94 5.62 8.81 4.38 2.29 3.17 -11.91%
EY 67.79 51.43 17.80 11.35 22.81 43.74 31.54 13.59%
DY 0.00 0.00 4.17 6.25 5.08 5.81 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 0.24 0.19 0.49 0.38 0.34 0.43 0.42 -8.90%
P/EPS 1.50 1.67 5.48 8.99 4.31 2.71 2.89 -10.34%
EY 66.78 59.75 18.23 11.12 23.21 36.88 34.55 11.60%
DY 0.00 0.00 4.27 6.12 5.17 4.90 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