[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.05%
YoY- 177.5%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 222,478 95,496 270,984 174,869 100,030 45,795 167,905 20.65%
PBT 39,276 16,583 37,956 23,503 15,115 5,243 31,431 16.03%
Tax -11,937 -4,568 -14,385 -8,021 -4,977 -1,730 -9,177 19.17%
NP 27,339 12,015 23,571 15,482 10,138 3,513 22,254 14.71%
-
NP to SH 27,126 12,015 23,571 15,482 10,318 3,513 22,254 14.12%
-
Tax Rate 30.39% 27.55% 37.90% 34.13% 32.93% 33.00% 29.20% -
Total Cost 195,139 83,481 247,413 159,387 89,892 42,282 145,651 21.55%
-
Net Worth 341,663 326,269 313,796 309,640 308,711 301,558 294,944 10.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,282 - 9,320 3,624 3,625 - 8,192 0.73%
Div Payout % 30.53% - 39.54% 23.41% 35.14% - 36.82% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 341,663 326,269 313,796 309,640 308,711 301,558 294,944 10.30%
NOSH 103,534 103,577 103,563 103,558 103,594 103,628 102,411 0.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.29% 12.58% 8.70% 8.85% 10.13% 7.67% 13.25% -
ROE 7.94% 3.68% 7.51% 5.00% 3.34% 1.16% 7.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 214.88 92.20 261.66 168.86 96.56 44.19 163.95 19.78%
EPS 26.20 11.60 22.76 14.95 9.96 3.39 21.73 13.29%
DPS 8.00 0.00 9.00 3.50 3.50 0.00 8.00 0.00%
NAPS 3.30 3.15 3.03 2.99 2.98 2.91 2.88 9.50%
Adjusted Per Share Value based on latest NOSH - 103,486
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.70 15.32 43.48 28.06 16.05 7.35 26.94 20.66%
EPS 4.35 1.93 3.78 2.48 1.66 0.56 3.57 14.09%
DPS 1.33 0.00 1.50 0.58 0.58 0.00 1.31 1.01%
NAPS 0.5482 0.5235 0.5035 0.4969 0.4954 0.4839 0.4733 10.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.82 0.80 0.84 0.87 1.07 0.47 -
P/RPS 0.38 0.89 0.31 0.50 0.90 2.42 0.29 19.76%
P/EPS 3.13 7.07 3.51 5.62 8.73 31.56 2.16 28.08%
EY 31.95 14.15 28.45 17.80 11.45 3.17 46.23 -21.84%
DY 9.76 0.00 11.25 4.17 4.02 0.00 17.02 -31.00%
P/NAPS 0.25 0.26 0.26 0.28 0.29 0.37 0.16 34.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 -
Price 0.82 0.82 0.80 0.82 0.83 1.01 0.57 -
P/RPS 0.38 0.89 0.31 0.49 0.86 2.29 0.35 5.64%
P/EPS 3.13 7.07 3.51 5.48 8.33 29.79 2.62 12.60%
EY 31.95 14.15 28.45 18.23 12.00 3.36 38.12 -11.11%
DY 9.76 0.00 11.25 4.27 4.22 0.00 14.04 -21.54%
P/NAPS 0.25 0.26 0.26 0.27 0.28 0.35 0.20 16.05%

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