[PARAMON] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 93.71%
YoY- 65.21%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 76,330 99,018 126,982 54,235 47,953 68,014 45,863 8.85%
PBT 14,002 17,105 22,693 9,872 7,972 11,168 11,360 3.54%
Tax -3,641 -4,299 -7,449 -3,067 -3,853 -3,719 -3,968 -1.42%
NP 10,361 12,806 15,244 6,805 4,119 7,449 7,392 5.78%
-
NP to SH 9,718 12,310 15,111 6,805 4,119 7,449 7,392 4.66%
-
Tax Rate 26.00% 25.13% 32.83% 31.07% 48.33% 33.30% 34.93% -
Total Cost 65,969 86,212 111,738 47,430 43,834 60,565 38,471 9.39%
-
Net Worth 428,983 384,752 341,784 308,659 285,787 277,452 259,070 8.76%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,324 5,703 8,285 3,625 3,051 3,015 2,500 16.71%
Div Payout % 65.08% 46.34% 54.83% 53.27% 74.07% 40.49% 33.83% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 428,983 384,752 341,784 308,659 285,787 277,452 259,070 8.76%
NOSH 105,401 103,706 103,570 103,576 101,703 100,526 100,027 0.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.57% 12.93% 12.00% 12.55% 8.59% 10.95% 16.12% -
ROE 2.27% 3.20% 4.42% 2.20% 1.44% 2.68% 2.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 72.42 95.48 122.60 52.36 47.15 67.66 45.85 7.91%
EPS 9.22 11.87 14.59 6.57 4.05 7.41 7.39 3.75%
DPS 6.00 5.50 8.00 3.50 3.00 3.00 2.50 15.70%
NAPS 4.07 3.71 3.30 2.98 2.81 2.76 2.59 7.82%
Adjusted Per Share Value based on latest NOSH - 103,576
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.26 15.90 20.39 8.71 7.70 10.92 7.36 8.87%
EPS 1.56 1.98 2.43 1.09 0.66 1.20 1.19 4.61%
DPS 1.02 0.92 1.33 0.58 0.49 0.48 0.40 16.87%
NAPS 0.6888 0.6178 0.5488 0.4956 0.4589 0.4455 0.416 8.76%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.74 0.82 0.87 0.46 0.60 0.40 -
P/RPS 1.24 0.78 0.67 1.66 0.98 0.89 0.87 6.08%
P/EPS 9.76 6.23 5.62 13.24 11.36 8.10 5.41 10.32%
EY 10.24 16.04 17.79 7.55 8.80 12.35 18.47 -9.35%
DY 6.67 7.43 9.76 4.02 6.52 5.00 6.25 1.08%
P/NAPS 0.22 0.20 0.25 0.29 0.16 0.22 0.15 6.58%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 25/08/05 26/08/04 21/08/03 21/08/02 22/08/01 -
Price 0.81 0.69 0.82 0.83 0.50 0.64 0.42 -
P/RPS 1.12 0.72 0.67 1.59 1.06 0.95 0.92 3.33%
P/EPS 8.79 5.81 5.62 12.63 12.35 8.64 5.68 7.54%
EY 11.38 17.20 17.79 7.92 8.10 11.58 17.60 -7.00%
DY 7.41 7.97 9.76 4.22 6.00 4.69 5.95 3.72%
P/NAPS 0.20 0.19 0.25 0.28 0.18 0.23 0.16 3.78%

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