[PARAMON] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.65%
YoY- -30.55%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 110,480 450,048 335,100 223,122 104,279 473,844 334,776 -52.21%
PBT 20,448 76,247 59,036 38,951 19,087 110,350 81,208 -60.09%
Tax -5,701 -19,793 -16,017 -10,718 -5,684 -38,593 -25,662 -63.28%
NP 14,747 56,454 43,019 28,233 13,403 71,757 55,546 -58.65%
-
NP to SH 14,747 56,454 43,019 28,233 13,403 71,757 55,546 -58.65%
-
Tax Rate 27.88% 25.96% 27.13% 27.52% 29.78% 34.97% 31.60% -
Total Cost 95,733 393,594 292,081 194,889 90,876 402,087 279,230 -50.98%
-
Net Worth 715,415 699,340 686,006 682,184 685,342 672,299 655,469 6.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 27,027 10,138 10,131 - 33,783 16,893 -
Div Payout % - 47.88% 23.57% 35.89% - 47.08% 30.41% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 715,415 699,340 686,006 682,184 685,342 672,299 655,469 6.00%
NOSH 337,459 337,845 337,934 337,715 337,607 337,838 337,871 -0.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.35% 12.54% 12.84% 12.65% 12.85% 15.14% 16.59% -
ROE 2.06% 8.07% 6.27% 4.14% 1.96% 10.67% 8.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.74 133.21 99.16 66.07 30.89 140.26 99.08 -52.17%
EPS 4.37 16.71 12.73 8.36 3.97 21.24 16.44 -58.62%
DPS 0.00 8.00 3.00 3.00 0.00 10.00 5.00 -
NAPS 2.12 2.07 2.03 2.02 2.03 1.99 1.94 6.08%
Adjusted Per Share Value based on latest NOSH - 337,813
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.73 72.22 53.77 35.80 16.73 76.03 53.72 -52.20%
EPS 2.37 9.06 6.90 4.53 2.15 11.51 8.91 -58.60%
DPS 0.00 4.34 1.63 1.63 0.00 5.42 2.71 -
NAPS 1.148 1.1222 1.1008 1.0947 1.0997 1.0788 1.0518 6.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.55 1.50 1.51 1.74 1.60 1.54 1.61 -
P/RPS 4.73 1.13 1.52 2.63 5.18 1.10 1.62 104.14%
P/EPS 35.47 8.98 11.86 20.81 40.30 7.25 9.79 135.71%
EY 2.82 11.14 8.43 4.80 2.48 13.79 10.21 -57.55%
DY 0.00 5.33 1.99 1.72 0.00 6.49 3.11 -
P/NAPS 0.73 0.72 0.74 0.86 0.79 0.77 0.83 -8.19%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 28/11/12 30/08/12 15/05/12 24/02/12 17/11/11 -
Price 1.71 1.61 1.49 1.57 1.57 1.65 1.62 -
P/RPS 5.22 1.21 1.50 2.38 5.08 1.18 1.63 117.11%
P/EPS 39.13 9.63 11.70 18.78 39.55 7.77 9.85 150.62%
EY 2.56 10.38 8.54 5.32 2.53 12.87 10.15 -60.04%
DY 0.00 4.97 2.01 1.91 0.00 6.06 3.09 -
P/NAPS 0.81 0.78 0.73 0.78 0.77 0.83 0.84 -2.39%

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