[PARAMON] YoY Cumulative 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- -92.33%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 112,420 95,496 45,795 46,895 55,671 34,683 23,092 30.17%
PBT 19,838 16,583 5,243 3,022 8,160 8,532 7,488 17.62%
Tax -5,940 -4,568 -1,730 -1,795 -2,650 -3,106 -2,033 19.55%
NP 13,898 12,015 3,513 1,227 5,510 5,426 5,455 16.85%
-
NP to SH 13,397 12,015 3,513 1,227 5,510 5,426 5,455 16.14%
-
Tax Rate 29.94% 27.55% 33.00% 59.40% 32.48% 36.40% 27.15% -
Total Cost 98,522 83,481 42,282 45,668 50,161 29,257 17,637 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 3.60% 3.68% 1.16% 0.44% 2.00% 2.14% 2.30% -
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 108.50 92.20 44.19 46.25 55.47 34.71 23.20 29.30%
EPS 12.93 11.60 3.39 1.21 5.49 5.43 5.48 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 18.04 15.32 7.35 7.52 8.93 5.57 3.71 30.14%
EPS 2.15 1.93 0.56 0.20 0.88 0.87 0.88 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5969 0.5235 0.4839 0.4507 0.4413 0.4073 0.3802 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 0.72 0.89 2.42 0.99 1.10 0.92 2.97 -21.02%
P/EPS 6.03 7.07 31.56 38.02 11.11 5.89 12.59 -11.54%
EY 16.58 14.15 3.17 2.63 9.00 16.97 7.94 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 0.71 0.89 2.29 1.08 1.15 1.18 2.72 -20.04%
P/EPS 5.96 7.07 29.79 41.32 11.66 7.55 11.50 -10.37%
EY 16.79 14.15 3.36 2.42 8.58 13.24 8.70 11.57%
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