[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.07%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 130,899 94,848 46,895 213,517 170,910 123,685 55,671 76.73%
PBT 13,016 10,994 3,022 27,427 22,853 19,328 8,160 36.47%
Tax -7,437 -5,648 -1,795 -11,421 -9,297 -6,369 -2,650 98.83%
NP 5,579 5,346 1,227 16,006 13,556 12,959 5,510 0.83%
-
NP to SH 5,579 5,346 1,227 16,006 13,556 12,959 5,510 0.83%
-
Tax Rate 57.14% 51.37% 59.40% 41.64% 40.68% 32.95% 32.48% -
Total Cost 125,320 89,502 45,668 197,511 157,354 110,726 50,161 84.01%
-
Net Worth 280,485 285,594 280,891 278,189 277,968 277,477 274,998 1.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,071 3,049 - 7,559 3,021 3,016 - -
Div Payout % 55.05% 57.03% - 47.23% 22.29% 23.27% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 280,485 285,594 280,891 278,189 277,968 277,477 274,998 1.32%
NOSH 102,366 101,634 101,404 100,793 100,713 100,535 100,364 1.32%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.26% 5.64% 2.62% 7.50% 7.93% 10.48% 9.90% -
ROE 1.99% 1.87% 0.44% 5.75% 4.88% 4.67% 2.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 127.87 93.32 46.25 211.84 169.70 123.03 55.47 74.41%
EPS 5.45 5.26 1.21 15.88 13.46 12.89 5.49 -0.48%
DPS 3.00 3.00 0.00 7.50 3.00 3.00 0.00 -
NAPS 2.74 2.81 2.77 2.76 2.76 2.76 2.74 0.00%
Adjusted Per Share Value based on latest NOSH - 100,823
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.02 15.23 7.53 34.28 27.44 19.86 8.94 76.72%
EPS 0.90 0.86 0.20 2.57 2.18 2.08 0.88 1.50%
DPS 0.49 0.49 0.00 1.21 0.49 0.48 0.00 -
NAPS 0.4504 0.4586 0.451 0.4467 0.4463 0.4456 0.4416 1.32%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.48 0.46 0.46 0.51 0.59 0.60 0.61 -
P/RPS 0.38 0.49 0.99 0.24 0.35 0.49 1.10 -50.73%
P/EPS 8.81 8.75 38.02 3.21 4.38 4.65 11.11 -14.31%
EY 11.35 11.43 2.63 31.14 22.81 21.48 9.00 16.70%
DY 6.25 6.52 0.00 14.71 5.08 5.00 0.00 -
P/NAPS 0.18 0.16 0.17 0.18 0.21 0.22 0.22 -12.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 27/05/03 26/02/03 20/11/02 21/08/02 22/05/02 -
Price 0.49 0.50 0.50 0.47 0.58 0.64 0.64 -
P/RPS 0.38 0.54 1.08 0.22 0.34 0.52 1.15 -52.17%
P/EPS 8.99 9.51 41.32 2.96 4.31 4.97 11.66 -15.90%
EY 11.12 10.52 2.42 33.79 23.21 20.14 8.58 18.85%
DY 6.12 6.00 0.00 15.96 5.17 4.69 0.00 -
P/NAPS 0.18 0.18 0.18 0.17 0.21 0.23 0.23 -15.06%

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