[PARAMON] YoY 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- 235.7%
YoY- -44.7%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 99,018 126,982 54,235 47,953 68,014 45,863 36,527 18.07%
PBT 17,105 22,693 9,872 7,972 11,168 11,360 5,992 19.09%
Tax -4,299 -7,449 -3,067 -3,853 -3,719 -3,968 -2,525 9.26%
NP 12,806 15,244 6,805 4,119 7,449 7,392 3,467 24.31%
-
NP to SH 12,310 15,111 6,805 4,119 7,449 7,392 3,467 23.50%
-
Tax Rate 25.13% 32.83% 31.07% 48.33% 33.30% 34.93% 42.14% -
Total Cost 86,212 111,738 47,430 43,834 60,565 38,471 33,060 17.31%
-
Net Worth 384,752 341,784 308,659 285,787 277,452 259,070 241,095 8.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,703 8,285 3,625 3,051 3,015 2,500 - -
Div Payout % 46.34% 54.83% 53.27% 74.07% 40.49% 33.83% - -
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 384,752 341,784 308,659 285,787 277,452 259,070 241,095 8.09%
NOSH 103,706 103,570 103,576 101,703 100,526 100,027 99,626 0.67%
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 12.93% 12.00% 12.55% 8.59% 10.95% 16.12% 9.49% -
ROE 3.20% 4.42% 2.20% 1.44% 2.68% 2.85% 1.44% -
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 95.48 122.60 52.36 47.15 67.66 45.85 36.66 17.28%
EPS 11.87 14.59 6.57 4.05 7.41 7.39 3.48 22.67%
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 15.90 20.39 8.71 7.70 10.92 7.36 5.87 18.05%
EPS 1.98 2.43 1.09 0.66 1.20 1.19 0.56 23.41%
DPS 0.92 1.33 0.58 0.49 0.48 0.40 0.00 -
NAPS 0.6178 0.5488 0.4956 0.4589 0.4455 0.416 0.3871 8.09%
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 0.78 0.67 1.66 0.98 0.89 0.87 1.47 -10.01%
P/EPS 6.23 5.62 13.24 11.36 8.10 5.41 15.52 -14.10%
EY 16.04 17.79 7.55 8.80 12.35 18.47 6.44 16.41%
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 0.72 0.67 1.59 1.06 0.95 0.92 1.47 -11.21%
P/EPS 5.81 5.62 12.63 12.35 8.64 5.68 15.52 -15.09%
EY 17.20 17.79 7.92 8.10 11.58 17.60 6.44 17.78%
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