[PARAMON] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.17%
YoY- 66.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 107,514 72,973 71,783 131,093 96,115 37,006 42,607 16.66%
PBT 13,703 17,574 21,977 17,668 14,453 18,415 4,574 20.04%
Tax -3,679 -2,451 -6,102 -4,286 -6,364 -1,740 -2,124 9.57%
NP 10,024 15,123 15,875 13,382 8,089 16,675 2,450 26.44%
-
NP to SH 10,031 14,573 15,432 13,428 8,089 16,675 2,450 26.45%
-
Tax Rate 26.85% 13.95% 27.77% 24.26% 44.03% 9.45% 46.44% -
Total Cost 97,490 57,850 55,908 117,711 88,026 20,331 40,157 15.91%
-
Net Worth 482,135 447,174 411,589 358,306 313,824 294,987 278,271 9.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 14,021 10,621 10,419 10,355 5,696 5,121 4,537 20.66%
Div Payout % 139.78% 72.89% 67.52% 77.12% 70.42% 30.71% 185.19% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 482,135 447,174 411,589 358,306 313,824 294,987 278,271 9.58%
NOSH 107,860 106,217 104,199 103,556 103,572 102,426 100,823 1.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.32% 20.72% 22.12% 10.21% 8.42% 45.06% 5.75% -
ROE 2.08% 3.26% 3.75% 3.75% 2.58% 5.65% 0.88% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 99.68 68.70 68.89 126.59 92.80 36.13 42.26 15.36%
EPS 9.30 13.72 14.81 12.97 7.81 16.28 2.43 25.04%
DPS 13.00 10.00 10.00 10.00 5.50 5.00 4.50 19.32%
NAPS 4.47 4.21 3.95 3.46 3.03 2.88 2.76 8.35%
Adjusted Per Share Value based on latest NOSH - 103,556
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.25 11.71 11.52 21.04 15.42 5.94 6.84 16.65%
EPS 1.61 2.34 2.48 2.15 1.30 2.68 0.39 26.62%
DPS 2.25 1.70 1.67 1.66 0.91 0.82 0.73 20.61%
NAPS 0.7737 0.7176 0.6605 0.575 0.5036 0.4733 0.4465 9.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.67 0.87 0.71 0.71 0.80 0.47 0.51 -
P/RPS 0.67 1.27 1.03 0.56 0.86 1.30 1.21 -9.37%
P/EPS 7.20 6.34 4.79 5.48 10.24 2.89 20.99 -16.31%
EY 13.88 15.77 20.86 18.26 9.76 34.64 4.76 19.50%
DY 19.40 11.49 14.08 14.08 6.88 10.64 8.82 14.02%
P/NAPS 0.15 0.21 0.18 0.21 0.26 0.16 0.18 -2.99%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 14/02/07 23/02/06 24/02/05 26/02/04 26/02/03 -
Price 0.68 0.77 0.85 0.70 0.80 0.57 0.47 -
P/RPS 0.68 1.12 1.23 0.55 0.86 1.58 1.11 -7.83%
P/EPS 7.31 5.61 5.74 5.40 10.24 3.50 19.34 -14.95%
EY 13.68 17.82 17.42 18.52 9.76 28.56 5.17 17.58%
DY 19.12 12.99 11.76 14.29 6.88 8.77 9.57 12.21%
P/NAPS 0.15 0.18 0.22 0.20 0.26 0.20 0.17 -2.06%

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