[PARAMON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -26.76%
YoY- -47.58%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 519,743 320,685 166,805 204,741 184,683 146,001 120,811 27.51%
PBT 83,096 49,296 33,652 22,289 34,408 31,088 22,343 24.45%
Tax -25,629 -17,223 -9,112 -10,566 -12,046 -11,871 -2,819 44.44%
NP 57,467 32,073 24,540 11,723 22,362 19,217 19,524 19.70%
-
NP to SH 56,885 32,073 24,540 11,723 22,362 19,217 19,524 19.50%
-
Tax Rate 30.84% 34.94% 27.08% 47.40% 35.01% 38.19% 12.62% -
Total Cost 462,276 288,612 142,265 193,018 162,321 126,784 101,287 28.77%
-
Net Worth 371,966 326,269 301,558 280,891 274,998 253,812 236,914 7.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 18,641 9,321 8,172 7,552 7,499 4,744 4,430 27.04%
Div Payout % 32.77% 29.06% 33.30% 64.43% 33.54% 24.69% 22.69% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 371,966 326,269 301,558 280,891 274,998 253,812 236,914 7.80%
NOSH 103,611 103,577 103,628 101,404 100,364 99,926 99,543 0.66%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.06% 10.00% 14.71% 5.73% 12.11% 13.16% 16.16% -
ROE 15.29% 9.83% 8.14% 4.17% 8.13% 7.57% 8.24% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 501.63 309.61 160.96 201.90 184.01 146.11 121.36 26.66%
EPS 54.90 30.97 23.68 11.56 22.28 19.23 19.61 18.70%
DPS 18.00 9.00 7.89 7.50 7.50 4.75 4.50 25.97%
NAPS 3.59 3.15 2.91 2.77 2.74 2.54 2.38 7.08%
Adjusted Per Share Value based on latest NOSH - 101,404
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 83.46 51.49 26.78 32.88 29.66 23.44 19.40 27.51%
EPS 9.13 5.15 3.94 1.88 3.59 3.09 3.14 19.45%
DPS 2.99 1.50 1.31 1.21 1.20 0.76 0.71 27.06%
NAPS 0.5973 0.5239 0.4842 0.451 0.4416 0.4076 0.3804 7.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.78 0.82 1.07 0.46 0.61 0.32 0.69 -
P/RPS 0.16 0.26 0.66 0.23 0.33 0.22 0.57 -19.07%
P/EPS 1.42 2.65 4.52 3.98 2.74 1.66 3.52 -14.03%
EY 70.39 37.76 22.13 25.13 36.53 60.10 28.43 16.30%
DY 23.08 10.98 7.37 16.30 12.30 14.84 6.52 23.44%
P/NAPS 0.22 0.26 0.37 0.17 0.22 0.13 0.29 -4.49%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 26/05/05 05/05/04 27/05/03 22/05/02 23/05/01 - -
Price 0.77 0.82 1.01 0.50 0.64 0.41 0.00 -
P/RPS 0.15 0.26 0.63 0.25 0.35 0.28 0.00 -
P/EPS 1.40 2.65 4.27 4.33 2.87 2.13 0.00 -
EY 71.30 37.76 23.45 23.12 34.81 46.91 0.00 -
DY 23.38 10.98 7.81 15.00 11.72 11.59 0.00 -
P/NAPS 0.21 0.26 0.35 0.18 0.23 0.16 0.00 -

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