[PARAMON] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.07%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 213,517 227,880 247,370 222,684 163,695 157,156 161,092 20.60%
PBT 27,427 30,470 38,656 32,640 34,780 38,358 39,784 -21.90%
Tax -11,421 -12,396 -12,738 -10,600 -12,502 -13,293 -14,148 -13.26%
NP 16,006 18,074 25,918 22,040 22,278 25,065 25,636 -26.88%
-
NP to SH 16,006 18,074 25,918 22,040 22,278 25,065 25,636 -26.88%
-
Tax Rate 41.64% 40.68% 32.95% 32.48% 35.95% 34.66% 35.56% -
Total Cost 197,511 209,805 221,452 200,644 141,417 132,090 135,456 28.49%
-
Net Worth 278,189 277,968 277,477 274,998 267,975 264,845 258,959 4.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 7,559 4,028 6,032 - 7,499 3,331 4,999 31.64%
Div Payout % 47.23% 22.29% 23.27% - 33.66% 13.29% 19.50% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 278,189 277,968 277,477 274,998 267,975 264,845 258,959 4.87%
NOSH 100,793 100,713 100,535 100,364 99,991 99,941 99,984 0.53%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.50% 7.93% 10.48% 9.90% 13.61% 15.95% 15.91% -
ROE 5.75% 6.50% 9.34% 8.01% 8.31% 9.46% 9.90% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.84 226.27 246.05 221.88 163.71 157.25 161.12 19.95%
EPS 15.88 17.95 25.78 21.96 22.28 25.08 25.64 -27.27%
DPS 7.50 4.00 6.00 0.00 7.50 3.33 5.00 30.94%
NAPS 2.76 2.76 2.76 2.74 2.68 2.65 2.59 4.31%
Adjusted Per Share Value based on latest NOSH - 100,364
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.26 36.57 39.69 35.73 26.27 25.22 25.85 20.59%
EPS 2.57 2.90 4.16 3.54 3.57 4.02 4.11 -26.81%
DPS 1.21 0.65 0.97 0.00 1.20 0.53 0.80 31.66%
NAPS 0.4464 0.446 0.4453 0.4413 0.43 0.425 0.4155 4.88%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.59 0.60 0.61 0.54 0.43 0.40 -
P/RPS 0.24 0.26 0.24 0.27 0.33 0.27 0.25 -2.67%
P/EPS 3.21 3.29 2.33 2.78 2.42 1.71 1.56 61.56%
EY 31.14 30.42 42.97 36.00 41.26 58.33 64.10 -38.12%
DY 14.71 6.78 10.00 0.00 13.89 7.75 12.50 11.43%
P/NAPS 0.18 0.21 0.22 0.22 0.20 0.16 0.15 12.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 20/11/02 21/08/02 22/05/02 21/02/02 21/11/01 22/08/01 -
Price 0.47 0.58 0.64 0.64 0.61 0.51 0.42 -
P/RPS 0.22 0.26 0.26 0.29 0.37 0.32 0.26 -10.51%
P/EPS 2.96 3.23 2.48 2.91 2.74 2.03 1.64 48.08%
EY 33.79 30.94 40.28 34.31 36.52 49.18 61.05 -32.51%
DY 15.96 6.90 9.38 0.00 12.30 6.54 11.90 21.55%
P/NAPS 0.17 0.21 0.23 0.23 0.23 0.19 0.16 4.11%

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