[PARAMON] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 20.42%
YoY- 15.99%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 173,087 184,680 206,834 155,337 127,988 74,398 -0.88%
PBT 35,552 19,093 34,216 36,456 24,648 7,652 -1.60%
Tax -8,326 -10,700 -11,797 -13,314 -4,697 -847 -2.37%
NP 27,226 8,393 22,419 23,142 19,951 6,805 -1.44%
-
NP to SH 27,226 8,393 22,419 23,142 19,951 6,805 -1.44%
-
Tax Rate 23.42% 56.04% 34.48% 36.52% 19.06% 11.07% -
Total Cost 145,861 176,287 184,415 132,195 108,037 67,593 -0.80%
-
Net Worth 308,659 285,787 277,452 259,070 241,095 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 8,746 7,588 8,014 7,244 4,430 - -100.00%
Div Payout % 32.13% 90.41% 35.75% 31.31% 22.21% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 308,659 285,787 277,452 259,070 241,095 0 -100.00%
NOSH 103,576 101,703 100,526 100,027 99,626 98,064 -0.05%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 15.73% 4.54% 10.84% 14.90% 15.59% 9.15% -
ROE 8.82% 2.94% 8.08% 8.93% 8.28% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 167.11 181.59 205.75 155.29 128.47 75.87 -0.82%
EPS 26.29 8.25 22.30 23.14 20.03 6.94 -1.39%
DPS 8.44 7.50 8.00 7.25 4.50 0.00 -100.00%
NAPS 2.98 2.81 2.76 2.59 2.42 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 100,027
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 27.79 29.65 33.21 24.94 20.55 11.95 -0.88%
EPS 4.37 1.35 3.60 3.72 3.20 1.09 -1.45%
DPS 1.40 1.22 1.29 1.16 0.71 0.00 -100.00%
NAPS 0.4956 0.4589 0.4455 0.416 0.3871 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.87 0.46 0.60 0.40 0.54 0.00 -
P/RPS 0.52 0.25 0.29 0.26 0.42 0.00 -100.00%
P/EPS 3.31 5.57 2.69 1.73 2.70 0.00 -100.00%
EY 30.21 17.94 37.17 57.84 37.08 0.00 -100.00%
DY 9.71 16.30 13.33 18.13 8.33 0.00 -100.00%
P/NAPS 0.29 0.16 0.22 0.15 0.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/04 21/08/03 21/08/02 22/08/01 23/08/00 - -
Price 0.83 0.50 0.64 0.42 0.54 0.00 -
P/RPS 0.50 0.28 0.31 0.27 0.42 0.00 -100.00%
P/EPS 3.16 6.06 2.87 1.82 2.70 0.00 -100.00%
EY 31.67 16.50 34.85 55.09 37.08 0.00 -100.00%
DY 10.17 15.00 12.50 17.26 8.33 0.00 -100.00%
P/NAPS 0.28 0.18 0.23 0.16 0.22 0.00 -100.00%

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