[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 298.89%
YoY- 39.04%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 174,869 100,030 45,795 167,905 130,899 94,848 46,895 139.89%
PBT 23,503 15,115 5,243 31,431 13,016 10,994 3,022 291.07%
Tax -8,021 -4,977 -1,730 -9,177 -7,437 -5,648 -1,795 170.55%
NP 15,482 10,138 3,513 22,254 5,579 5,346 1,227 439.48%
-
NP to SH 15,482 10,318 3,513 22,254 5,579 5,346 1,227 439.48%
-
Tax Rate 34.13% 32.93% 33.00% 29.20% 57.14% 51.37% 59.40% -
Total Cost 159,387 89,892 42,282 145,651 125,320 89,502 45,668 129.56%
-
Net Worth 309,640 308,711 301,558 294,944 280,485 285,594 280,891 6.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,624 3,625 - 8,192 3,071 3,049 - -
Div Payout % 23.41% 35.14% - 36.82% 55.05% 57.03% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 309,640 308,711 301,558 294,944 280,485 285,594 280,891 6.69%
NOSH 103,558 103,594 103,628 102,411 102,366 101,634 101,404 1.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.85% 10.13% 7.67% 13.25% 4.26% 5.64% 2.62% -
ROE 5.00% 3.34% 1.16% 7.55% 1.99% 1.87% 0.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 168.86 96.56 44.19 163.95 127.87 93.32 46.25 136.54%
EPS 14.95 9.96 3.39 21.73 5.45 5.26 1.21 432.00%
DPS 3.50 3.50 0.00 8.00 3.00 3.00 0.00 -
NAPS 2.99 2.98 2.91 2.88 2.74 2.81 2.77 5.21%
Adjusted Per Share Value based on latest NOSH - 102,426
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.08 16.06 7.35 26.96 21.02 15.23 7.53 139.89%
EPS 2.49 1.66 0.56 3.57 0.90 0.86 0.20 434.70%
DPS 0.58 0.58 0.00 1.32 0.49 0.49 0.00 -
NAPS 0.4972 0.4957 0.4842 0.4736 0.4504 0.4586 0.451 6.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.87 1.07 0.47 0.48 0.46 0.46 -
P/RPS 0.50 0.90 2.42 0.29 0.38 0.49 0.99 -36.50%
P/EPS 5.62 8.73 31.56 2.16 8.81 8.75 38.02 -71.94%
EY 17.80 11.45 3.17 46.23 11.35 11.43 2.63 256.55%
DY 4.17 4.02 0.00 17.02 6.25 6.52 0.00 -
P/NAPS 0.28 0.29 0.37 0.16 0.18 0.16 0.17 39.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 -
Price 0.82 0.83 1.01 0.57 0.49 0.50 0.50 -
P/RPS 0.49 0.86 2.29 0.35 0.38 0.54 1.08 -40.87%
P/EPS 5.48 8.33 29.79 2.62 8.99 9.51 41.32 -73.89%
EY 18.23 12.00 3.36 38.12 11.12 10.52 2.42 282.86%
DY 4.27 4.22 0.00 14.04 6.12 6.00 0.00 -
P/NAPS 0.27 0.28 0.35 0.20 0.18 0.18 0.18 30.94%

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