[PARAMON] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 135.21%
YoY- 157.61%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 334,776 225,851 103,852 432,251 329,344 231,056 102,358 120.17%
PBT 81,208 58,224 25,730 177,116 90,060 58,310 22,109 137.87%
Tax -25,662 -17,569 -7,239 -28,916 -27,053 -16,896 -6,423 151.57%
NP 55,546 40,655 18,491 148,200 63,007 41,414 15,686 132.14%
-
NP to SH 55,546 40,655 18,491 148,200 63,007 41,414 15,686 132.14%
-
Tax Rate 31.60% 30.17% 28.13% 16.33% 30.04% 28.98% 29.05% -
Total Cost 279,230 185,196 85,361 284,051 266,337 189,642 86,672 117.97%
-
Net Worth 655,469 658,996 653,758 614,530 562,810 557,825 544,870 13.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 16,893 16,897 - 87,623 - 17,146 - -
Div Payout % 30.41% 41.56% - 59.12% - 41.40% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 655,469 658,996 653,758 614,530 562,810 557,825 544,870 13.09%
NOSH 337,871 337,946 120,619 116,830 115,566 114,308 111,883 108.78%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.59% 18.00% 17.81% 34.29% 19.13% 17.92% 15.32% -
ROE 8.47% 6.17% 2.83% 24.12% 11.20% 7.42% 2.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 99.08 66.83 86.10 369.98 284.98 202.13 91.49 5.45%
EPS 16.44 12.03 15.33 126.85 54.52 36.23 14.02 11.18%
DPS 5.00 5.00 0.00 75.00 0.00 15.00 0.00 -
NAPS 1.94 1.95 5.42 5.26 4.87 4.88 4.87 -45.83%
Adjusted Per Share Value based on latest NOSH - 116,495
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.76 36.27 16.68 69.41 52.88 37.10 16.44 120.15%
EPS 8.92 6.53 2.97 23.80 10.12 6.65 2.52 132.08%
DPS 2.71 2.71 0.00 14.07 0.00 2.75 0.00 -
NAPS 1.0525 1.0582 1.0498 0.9868 0.9037 0.8957 0.8749 13.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.61 2.01 1.94 1.61 1.60 1.25 1.21 -
P/RPS 1.62 3.01 2.25 0.44 0.56 0.62 1.32 14.61%
P/EPS 9.79 16.71 12.65 1.27 2.93 3.45 8.63 8.76%
EY 10.21 5.99 7.90 78.79 34.08 28.98 11.59 -8.09%
DY 3.11 2.49 0.00 46.58 0.00 12.00 0.00 -
P/NAPS 0.83 1.03 0.36 0.31 0.33 0.26 0.25 122.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 24/02/11 16/11/10 19/08/10 20/05/10 -
Price 1.62 1.77 2.04 1.61 1.84 1.52 1.27 -
P/RPS 1.63 2.65 2.37 0.44 0.65 0.75 1.39 11.19%
P/EPS 9.85 14.71 13.31 1.27 3.37 4.20 9.06 5.72%
EY 10.15 6.80 7.51 78.79 29.63 23.84 11.04 -5.44%
DY 3.09 2.82 0.00 46.58 0.00 9.87 0.00 -
P/NAPS 0.84 0.91 0.38 0.31 0.38 0.31 0.26 118.38%

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