[PARAMON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.66%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 380,986 384,076 300,078 302,806 275,640 245,960 367,328 2.46%
PBT 70,524 68,512 68,340 67,688 52,000 47,992 82,375 -9.84%
Tax -17,928 -17,612 -16,556 -18,806 -13,588 -12,612 -18,784 -3.06%
NP 52,596 50,900 51,784 48,881 38,412 35,380 63,591 -11.89%
-
NP to SH 49,558 48,108 49,295 46,296 35,706 32,540 61,867 -13.75%
-
Tax Rate 25.42% 25.71% 24.23% 27.78% 26.13% 26.28% 22.80% -
Total Cost 328,390 333,176 248,294 253,925 237,228 210,580 303,737 5.34%
-
Net Worth 470,800 465,144 446,785 431,119 427,421 418,222 410,299 9.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 17,237 - 16,979 - 12,602 - 10,387 40.21%
Div Payout % 34.78% - 34.45% - 35.29% - 16.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 470,800 465,144 446,785 431,119 427,421 418,222 410,299 9.61%
NOSH 107,734 107,672 106,124 105,666 105,017 104,294 103,873 2.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.81% 13.25% 17.26% 16.14% 13.94% 14.38% 17.31% -
ROE 10.53% 10.34% 11.03% 10.74% 8.35% 7.78% 15.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 353.63 356.71 282.76 286.57 262.47 235.83 353.63 0.00%
EPS 46.00 44.68 46.45 43.81 34.00 31.20 59.56 -15.83%
DPS 16.00 0.00 16.00 0.00 12.00 0.00 10.00 36.83%
NAPS 4.37 4.32 4.21 4.08 4.07 4.01 3.95 6.97%
Adjusted Per Share Value based on latest NOSH - 106,094
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.18 61.67 48.18 48.62 44.26 39.49 58.98 2.47%
EPS 7.96 7.72 7.92 7.43 5.73 5.23 9.93 -13.71%
DPS 2.77 0.00 2.73 0.00 2.02 0.00 1.67 40.16%
NAPS 0.756 0.7469 0.7174 0.6923 0.6863 0.6716 0.6588 9.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.79 0.79 0.87 0.87 0.90 0.83 0.71 -
P/RPS 0.22 0.22 0.31 0.30 0.34 0.35 0.20 6.56%
P/EPS 1.72 1.77 1.87 1.99 2.65 2.66 1.19 27.86%
EY 58.23 56.56 53.39 50.36 37.78 37.59 83.89 -21.62%
DY 20.25 0.00 18.39 0.00 13.33 0.00 14.08 27.44%
P/NAPS 0.18 0.18 0.21 0.21 0.22 0.21 0.18 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 26/02/08 12/11/07 16/08/07 16/05/07 14/02/07 -
Price 0.79 0.86 0.77 0.85 0.81 0.89 0.85 -
P/RPS 0.22 0.24 0.27 0.30 0.31 0.38 0.24 -5.64%
P/EPS 1.72 1.92 1.66 1.94 2.38 2.85 1.43 13.11%
EY 58.23 51.95 60.32 51.55 41.98 35.06 70.07 -11.61%
DY 20.25 0.00 20.78 0.00 14.81 0.00 11.76 43.71%
P/NAPS 0.18 0.20 0.18 0.21 0.20 0.22 0.22 -12.53%

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