[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.23%
YoY- 29.81%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 247,370 222,684 163,695 157,156 161,092 138,732 134,410 50.34%
PBT 38,656 32,640 34,780 38,358 39,784 34,128 30,044 18.35%
Tax -12,738 -10,600 -12,502 -13,293 -14,148 -12,424 -10,798 11.67%
NP 25,918 22,040 22,278 25,065 25,636 21,704 19,246 22.01%
-
NP to SH 25,918 22,040 22,278 25,065 25,636 21,704 19,246 22.01%
-
Tax Rate 32.95% 32.48% 35.95% 34.66% 35.56% 36.40% 35.94% -
Total Cost 221,452 200,644 141,417 132,090 135,456 117,028 115,164 54.82%
-
Net Worth 277,477 274,998 267,975 264,845 258,959 253,812 249,748 7.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,032 - 7,499 3,331 4,999 - 4,783 16.77%
Div Payout % 23.27% - 33.66% 13.29% 19.50% - 24.85% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 277,477 274,998 267,975 264,845 258,959 253,812 249,748 7.29%
NOSH 100,535 100,364 99,991 99,941 99,984 99,926 100,705 -0.11%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.48% 9.90% 13.61% 15.95% 15.91% 15.64% 14.32% -
ROE 9.34% 8.01% 8.31% 9.46% 9.90% 8.55% 7.71% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 246.05 221.88 163.71 157.25 161.12 138.83 133.47 50.51%
EPS 25.78 21.96 22.28 25.08 25.64 21.72 19.29 21.39%
DPS 6.00 0.00 7.50 3.33 5.00 0.00 4.75 16.90%
NAPS 2.76 2.74 2.68 2.65 2.59 2.54 2.48 7.41%
Adjusted Per Share Value based on latest NOSH - 100,016
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 39.69 35.73 26.27 25.22 25.85 22.26 21.57 50.32%
EPS 4.16 3.54 3.57 4.02 4.11 3.48 3.09 21.99%
DPS 0.97 0.00 1.20 0.53 0.80 0.00 0.77 16.69%
NAPS 0.4453 0.4413 0.43 0.425 0.4155 0.4073 0.4008 7.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.60 0.61 0.54 0.43 0.40 0.32 0.39 -
P/RPS 0.24 0.27 0.33 0.27 0.25 0.23 0.29 -11.88%
P/EPS 2.33 2.78 2.42 1.71 1.56 1.47 2.04 9.29%
EY 42.97 36.00 41.26 58.33 64.10 67.88 49.00 -8.40%
DY 10.00 0.00 13.89 7.75 12.50 0.00 12.18 -12.35%
P/NAPS 0.22 0.22 0.20 0.16 0.15 0.13 0.16 23.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 22/05/02 21/02/02 21/11/01 22/08/01 23/05/01 23/02/01 -
Price 0.64 0.64 0.61 0.51 0.42 0.41 0.34 -
P/RPS 0.26 0.29 0.37 0.32 0.26 0.30 0.25 2.65%
P/EPS 2.48 2.91 2.74 2.03 1.64 1.89 1.78 24.82%
EY 40.28 34.31 36.52 49.18 61.05 52.98 56.21 -19.97%
DY 9.38 0.00 12.30 6.54 11.90 0.00 13.97 -23.37%
P/NAPS 0.23 0.23 0.23 0.19 0.16 0.16 0.14 39.35%

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