[PARAMON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.93%
YoY- -9.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 232,016 98,775 512,073 376,630 252,997 110,480 450,048 -35.78%
PBT 48,605 23,822 75,096 53,783 36,301 20,448 76,247 -25.99%
Tax -10,864 -4,262 -21,593 -14,636 -10,869 -5,701 -19,793 -33.03%
NP 37,741 19,560 53,503 39,147 25,432 14,747 56,454 -23.60%
-
NP to SH 37,741 19,560 53,503 39,147 25,432 14,747 56,454 -23.60%
-
Tax Rate 22.35% 17.89% 28.75% 27.21% 29.94% 27.88% 25.96% -
Total Cost 194,275 79,215 458,570 337,483 227,565 95,733 393,594 -37.62%
-
Net Worth 746,710 746,590 726,208 712,684 705,881 715,415 699,340 4.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,446 - 27,021 8,444 8,443 - 27,027 -54.04%
Div Payout % 22.38% - 50.51% 21.57% 33.20% - 47.88% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 746,710 746,590 726,208 712,684 705,881 715,415 699,340 4.47%
NOSH 337,878 337,823 337,771 337,765 337,742 337,459 337,845 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.27% 19.80% 10.45% 10.39% 10.05% 13.35% 12.54% -
ROE 5.05% 2.62% 7.37% 5.49% 3.60% 2.06% 8.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.67 29.24 151.60 111.51 74.91 32.74 133.21 -35.78%
EPS 11.17 5.79 15.84 11.59 7.53 4.37 16.71 -23.60%
DPS 2.50 0.00 8.00 2.50 2.50 0.00 8.00 -54.04%
NAPS 2.21 2.21 2.15 2.11 2.09 2.12 2.07 4.47%
Adjusted Per Share Value based on latest NOSH - 337,807
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.23 15.85 82.17 60.44 40.60 17.73 72.22 -35.78%
EPS 6.06 3.14 8.59 6.28 4.08 2.37 9.06 -23.57%
DPS 1.36 0.00 4.34 1.35 1.35 0.00 4.34 -53.96%
NAPS 1.1982 1.198 1.1653 1.1436 1.1327 1.148 1.1222 4.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.66 1.52 1.51 1.57 1.55 1.50 -
P/RPS 2.27 5.68 1.00 1.35 2.10 4.73 1.13 59.41%
P/EPS 13.97 28.67 9.60 13.03 20.85 35.47 8.98 34.36%
EY 7.16 3.49 10.42 7.68 4.80 2.82 11.14 -25.58%
DY 1.60 0.00 5.26 1.66 1.59 0.00 5.33 -55.26%
P/NAPS 0.71 0.75 0.71 0.72 0.75 0.73 0.72 -0.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 28/05/14 27/02/14 21/11/13 22/08/13 22/05/13 28/02/13 -
Price 1.55 1.61 1.57 1.56 1.55 1.71 1.61 -
P/RPS 2.26 5.51 1.04 1.40 2.07 5.22 1.21 51.83%
P/EPS 13.88 27.81 9.91 13.46 20.58 39.13 9.63 27.68%
EY 7.21 3.60 10.09 7.43 4.86 2.56 10.38 -21.62%
DY 1.61 0.00 5.10 1.60 1.61 0.00 4.97 -52.92%
P/NAPS 0.70 0.73 0.73 0.74 0.74 0.81 0.78 -6.97%

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