[PARAMON] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.11%
YoY- 300.51%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 298,888 426,638 467,841 211,875 173,506 216,738 152,636 11.84%
PBT 72,743 78,066 76,626 41,918 17,590 28,864 36,957 11.94%
Tax -20,207 -16,968 -26,335 -9,761 -9,561 -11,829 -13,394 7.09%
NP 52,536 61,098 50,291 32,157 8,029 17,035 23,563 14.29%
-
NP to SH 50,154 59,863 50,164 32,157 8,029 17,035 23,563 13.41%
-
Tax Rate 27.78% 21.74% 34.37% 23.29% 54.35% 40.98% 36.24% -
Total Cost 246,352 365,540 417,550 179,718 165,477 199,703 129,073 11.36%
-
Net Worth 432,864 397,736 350,949 309,426 277,573 279,274 265,044 8.51%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 16,744 16,059 13,982 8,746 7,588 8,014 7,244 14.97%
Div Payout % 33.39% 26.83% 27.87% 27.20% 94.51% 47.05% 30.75% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 432,864 397,736 350,949 309,426 277,573 279,274 265,044 8.51%
NOSH 106,094 103,847 103,524 103,486 101,304 101,186 100,016 0.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 17.58% 14.32% 10.75% 15.18% 4.63% 7.86% 15.44% -
ROE 11.59% 15.05% 14.29% 10.39% 2.89% 6.10% 8.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 281.72 410.83 451.91 204.74 171.27 214.20 152.61 10.75%
EPS 47.27 57.64 48.46 31.07 7.93 16.84 23.56 12.29%
DPS 16.00 15.50 13.50 8.50 7.50 8.00 7.25 14.09%
NAPS 4.08 3.83 3.39 2.99 2.74 2.76 2.65 7.45%
Adjusted Per Share Value based on latest NOSH - 103,486
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.99 68.51 75.12 34.02 27.86 34.80 24.51 11.84%
EPS 8.05 9.61 8.05 5.16 1.29 2.74 3.78 13.42%
DPS 2.69 2.58 2.25 1.40 1.22 1.29 1.16 15.04%
NAPS 0.6951 0.6387 0.5635 0.4969 0.4457 0.4484 0.4256 8.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.87 0.66 0.79 0.84 0.48 0.59 0.43 -
P/RPS 0.31 0.16 0.17 0.41 0.28 0.28 0.28 1.71%
P/EPS 1.84 1.14 1.63 2.70 6.06 3.50 1.83 0.09%
EY 54.34 87.34 61.34 36.99 16.51 28.53 54.79 -0.13%
DY 18.39 23.48 17.09 10.12 15.63 13.56 16.86 1.45%
P/NAPS 0.21 0.17 0.23 0.28 0.18 0.21 0.16 4.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 16/11/06 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 -
Price 0.85 0.67 0.68 0.82 0.49 0.58 0.51 -
P/RPS 0.30 0.16 0.15 0.40 0.29 0.27 0.33 -1.57%
P/EPS 1.80 1.16 1.40 2.64 6.18 3.45 2.16 -2.99%
EY 55.62 86.04 71.26 37.89 16.17 29.03 46.19 3.14%
DY 18.82 23.13 19.85 10.37 15.31 13.79 14.22 4.77%
P/NAPS 0.21 0.17 0.20 0.27 0.18 0.21 0.19 1.68%

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