[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 199.1%
YoY- 8.6%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 102,358 404,909 300,393 188,793 83,408 398,761 291,247 -50.23%
PBT 22,109 79,332 57,370 35,668 12,748 59,977 46,274 -38.91%
Tax -6,423 -21,804 -14,182 -8,758 -3,751 -15,939 -12,260 -35.03%
NP 15,686 57,528 43,188 26,910 8,997 44,038 34,014 -40.33%
-
NP to SH 15,686 57,528 43,188 26,910 8,997 41,993 31,962 -37.80%
-
Tax Rate 29.05% 27.48% 24.72% 24.55% 29.42% 26.58% 26.49% -
Total Cost 86,672 347,381 257,205 161,883 74,411 354,723 257,233 -51.61%
-
Net Worth 544,870 515,970 502,110 499,293 491,432 482,169 471,075 10.19%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 30,415 - 14,049 - 22,652 - -
Div Payout % - 52.87% - 52.21% - 53.94% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 544,870 515,970 502,110 499,293 491,432 482,169 471,075 10.19%
NOSH 111,883 108,625 108,213 108,072 108,007 107,867 107,797 2.51%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.32% 14.21% 14.38% 14.25% 10.79% 11.04% 11.68% -
ROE 2.88% 11.15% 8.60% 5.39% 1.83% 8.71% 6.78% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.49 372.76 277.59 174.69 77.22 369.68 270.18 -51.44%
EPS 14.02 52.96 39.91 24.90 8.33 38.93 29.65 -39.33%
DPS 0.00 28.00 0.00 13.00 0.00 21.00 0.00 -
NAPS 4.87 4.75 4.64 4.62 4.55 4.47 4.37 7.49%
Adjusted Per Share Value based on latest NOSH - 108,039
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.44 65.02 48.23 30.31 13.39 64.03 46.77 -50.22%
EPS 2.52 9.24 6.93 4.32 1.44 6.74 5.13 -37.76%
DPS 0.00 4.88 0.00 2.26 0.00 3.64 0.00 -
NAPS 0.8749 0.8285 0.8063 0.8017 0.7891 0.7742 0.7564 10.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.21 1.06 0.89 0.78 0.71 0.67 0.80 -
P/RPS 1.32 0.28 0.32 0.45 0.92 0.18 0.30 168.75%
P/EPS 8.63 2.00 2.23 3.13 8.52 1.72 2.70 117.13%
EY 11.59 49.96 44.84 31.92 11.73 58.10 37.06 -53.95%
DY 0.00 26.42 0.00 16.67 0.00 31.34 0.00 -
P/NAPS 0.25 0.22 0.19 0.17 0.16 0.15 0.18 24.50%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 -
Price 1.27 1.11 0.95 0.86 0.83 0.68 0.72 -
P/RPS 1.39 0.30 0.34 0.49 1.07 0.18 0.27 198.44%
P/EPS 9.06 2.10 2.38 3.45 9.96 1.75 2.43 140.63%
EY 11.04 47.71 42.01 28.95 10.04 57.25 41.18 -58.45%
DY 0.00 25.23 0.00 15.12 0.00 30.88 0.00 -
P/NAPS 0.26 0.23 0.20 0.19 0.18 0.15 0.16 38.26%

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