[PARAMON] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -24.02%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 467,841 211,875 173,506 216,738 152,636 128,867 113,541 -1.49%
PBT 76,626 41,918 17,590 28,864 36,957 29,525 11,151 -2.02%
Tax -26,335 -9,761 -9,561 -11,829 -13,394 -7,550 -810 -3.63%
NP 50,291 32,157 8,029 17,035 23,563 21,975 10,341 -1.66%
-
NP to SH 50,164 32,157 8,029 17,035 23,563 21,975 10,341 -1.66%
-
Tax Rate 34.37% 23.29% 54.35% 40.98% 36.24% 25.57% 7.26% -
Total Cost 417,550 179,718 165,477 199,703 129,073 106,892 103,200 -1.47%
-
Net Worth 350,949 309,426 277,573 279,274 265,044 246,556 225,555 -0.46%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 13,982 8,746 7,588 8,014 7,244 4,430 - -100.00%
Div Payout % 27.87% 27.20% 94.51% 47.05% 30.75% 20.16% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 350,949 309,426 277,573 279,274 265,044 246,556 225,555 -0.46%
NOSH 103,524 103,486 101,304 101,186 100,016 99,820 98,495 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.75% 15.18% 4.63% 7.86% 15.44% 17.05% 9.11% -
ROE 14.29% 10.39% 2.89% 6.10% 8.89% 8.91% 4.58% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 451.91 204.74 171.27 214.20 152.61 129.10 115.27 -1.44%
EPS 48.46 31.07 7.93 16.84 23.56 22.01 10.50 -1.61%
DPS 13.50 8.50 7.50 8.00 7.25 4.50 0.00 -100.00%
NAPS 3.39 2.99 2.74 2.76 2.65 2.47 2.29 -0.41%
Adjusted Per Share Value based on latest NOSH - 101,186
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 75.12 34.02 27.86 34.80 24.51 20.69 18.23 -1.49%
EPS 8.05 5.16 1.29 2.74 3.78 3.53 1.66 -1.66%
DPS 2.25 1.40 1.22 1.29 1.16 0.71 0.00 -100.00%
NAPS 0.5635 0.4969 0.4457 0.4484 0.4256 0.3959 0.3622 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.79 0.84 0.48 0.59 0.43 0.46 0.00 -
P/RPS 0.17 0.41 0.28 0.28 0.28 0.36 0.00 -100.00%
P/EPS 1.63 2.70 6.06 3.50 1.83 2.09 0.00 -100.00%
EY 61.34 36.99 16.51 28.53 54.79 47.86 0.00 -100.00%
DY 17.09 10.12 15.63 13.56 16.86 9.78 0.00 -100.00%
P/NAPS 0.23 0.28 0.18 0.21 0.16 0.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 22/11/00 - -
Price 0.68 0.82 0.49 0.58 0.51 0.42 0.00 -
P/RPS 0.15 0.40 0.29 0.27 0.33 0.33 0.00 -100.00%
P/EPS 1.40 2.64 6.18 3.45 2.16 1.91 0.00 -100.00%
EY 71.26 37.89 16.17 29.03 46.19 52.42 0.00 -100.00%
DY 19.85 10.37 15.31 13.79 14.22 10.71 0.00 -100.00%
P/NAPS 0.20 0.27 0.18 0.21 0.19 0.17 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