[PARAMON] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 199.17%
YoY- 39.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 233,158 200,060 183,180 167,905 174,532 189,696 187,580 15.55%
PBT 31,337 30,230 20,972 31,431 17,354 21,988 12,088 88.38%
Tax -10,694 -9,954 -6,920 -9,177 -9,916 -11,296 -7,180 30.32%
NP 20,642 20,276 14,052 22,254 7,438 10,692 4,908 159.87%
-
NP to SH 20,642 20,636 14,052 22,254 7,438 10,692 4,908 159.87%
-
Tax Rate 34.13% 32.93% 33.00% 29.20% 57.14% 51.37% 59.40% -
Total Cost 212,516 179,784 169,128 145,651 167,093 179,004 182,672 10.58%
-
Net Worth 309,640 308,711 301,558 294,944 280,485 285,594 280,891 6.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,832 7,251 - 8,192 4,094 6,098 - -
Div Payout % 23.41% 35.14% - 36.82% 55.05% 57.03% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 309,640 308,711 301,558 294,944 280,485 285,594 280,891 6.69%
NOSH 103,558 103,594 103,628 102,411 102,366 101,634 101,404 1.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.85% 10.13% 7.67% 13.25% 4.26% 5.64% 2.62% -
ROE 6.67% 6.68% 4.66% 7.55% 2.65% 3.74% 1.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 225.15 193.12 176.77 163.95 170.50 186.64 184.98 13.95%
EPS 19.93 19.92 13.56 21.73 7.27 10.52 4.84 156.24%
DPS 4.67 7.00 0.00 8.00 4.00 6.00 0.00 -
NAPS 2.99 2.98 2.91 2.88 2.74 2.81 2.77 5.21%
Adjusted Per Share Value based on latest NOSH - 102,426
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.41 32.10 29.39 26.94 28.01 30.44 30.10 15.55%
EPS 3.31 3.31 2.25 3.57 1.19 1.72 0.79 159.21%
DPS 0.78 1.16 0.00 1.31 0.66 0.98 0.00 -
NAPS 0.4969 0.4954 0.4839 0.4733 0.4501 0.4583 0.4507 6.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.87 1.07 0.47 0.48 0.46 0.46 -
P/RPS 0.37 0.45 0.61 0.29 0.28 0.25 0.25 29.77%
P/EPS 4.21 4.37 7.89 2.16 6.61 4.37 9.50 -41.78%
EY 23.73 22.90 12.67 46.23 15.14 22.87 10.52 71.74%
DY 5.56 8.05 0.00 17.02 8.33 13.04 0.00 -
P/NAPS 0.28 0.29 0.37 0.16 0.18 0.16 0.17 39.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 -
Price 0.82 0.83 1.01 0.57 0.49 0.50 0.50 -
P/RPS 0.36 0.43 0.57 0.35 0.29 0.27 0.27 21.07%
P/EPS 4.11 4.17 7.45 2.62 6.74 4.75 10.33 -45.81%
EY 24.31 24.00 13.43 38.12 14.83 21.04 9.68 84.44%
DY 5.69 8.43 0.00 14.04 8.16 12.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.20 0.18 0.18 0.18 30.94%

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