[PARAMON] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.73%
YoY- 74.35%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 110,480 104,279 103,852 102,358 83,408 96,019 61,490 10.24%
PBT 20,448 19,087 25,730 22,109 12,748 17,128 11,998 9.28%
Tax -5,701 -5,684 -7,239 -6,423 -3,751 -4,403 -3,153 10.36%
NP 14,747 13,403 18,491 15,686 8,997 12,725 8,845 8.88%
-
NP to SH 14,747 13,403 18,491 15,686 8,997 12,027 8,135 10.41%
-
Tax Rate 27.88% 29.78% 28.13% 29.05% 29.42% 25.71% 26.28% -
Total Cost 95,733 90,876 85,361 86,672 74,411 83,294 52,645 10.47%
-
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 715,415 685,342 653,758 544,870 491,432 465,144 418,222 9.35%
NOSH 337,459 337,607 120,619 111,883 108,007 107,672 104,294 21.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.35% 12.85% 17.81% 15.32% 10.79% 13.25% 14.38% -
ROE 2.06% 1.96% 2.83% 2.88% 1.83% 2.59% 1.95% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 32.74 30.89 86.10 91.49 77.22 89.18 58.96 -9.33%
EPS 4.37 3.97 15.33 14.02 8.33 11.17 7.80 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 5.42 4.87 4.55 4.32 4.01 -10.06%
Adjusted Per Share Value based on latest NOSH - 111,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.74 16.74 16.68 16.44 13.39 15.42 9.87 10.25%
EPS 2.37 2.15 2.97 2.52 1.44 1.93 1.31 10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1488 1.1005 1.0498 0.8749 0.7891 0.7469 0.6716 9.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.55 1.60 1.94 1.21 0.71 0.79 0.83 -
P/RPS 4.73 5.18 2.25 1.32 0.92 0.89 1.41 22.32%
P/EPS 35.47 40.30 12.65 8.63 8.52 7.07 10.64 22.20%
EY 2.82 2.48 7.90 11.59 11.73 14.14 9.40 -18.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.36 0.25 0.16 0.18 0.21 23.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 15/05/12 19/05/11 20/05/10 14/05/09 15/05/08 16/05/07 -
Price 1.71 1.57 2.04 1.27 0.83 0.86 0.89 -
P/RPS 5.22 5.08 2.37 1.39 1.07 0.96 1.51 22.94%
P/EPS 39.13 39.55 13.31 9.06 9.96 7.70 11.41 22.77%
EY 2.56 2.53 7.51 11.04 10.04 12.99 8.76 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.38 0.26 0.18 0.20 0.22 24.23%

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