[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.86%
YoY- 11.5%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 367,328 295,545 211,438 112,420 502,819 371,726 222,478 39.56%
PBT 82,375 60,398 36,943 19,838 78,791 62,173 39,276 63.62%
Tax -18,784 -12,682 -10,239 -5,940 -23,127 -19,891 -11,937 35.17%
NP 63,591 47,716 26,704 13,898 55,664 42,282 27,339 75.28%
-
NP to SH 61,867 46,435 25,707 13,397 55,503 42,075 27,126 73.00%
-
Tax Rate 22.80% 21.00% 27.72% 29.94% 29.35% 31.99% 30.39% -
Total Cost 303,737 247,829 184,734 98,522 447,155 329,444 195,139 34.19%
-
Net Worth 410,299 397,510 384,568 371,966 358,305 351,056 341,663 12.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,387 - 5,701 - 10,355 - 8,282 16.24%
Div Payout % 16.79% - 22.18% - 18.66% - 30.53% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 410,299 397,510 384,568 371,966 358,305 351,056 341,663 12.94%
NOSH 103,873 103,788 103,657 103,611 103,556 103,556 103,534 0.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.31% 16.15% 12.63% 12.36% 11.07% 11.37% 12.29% -
ROE 15.08% 11.68% 6.68% 3.60% 15.49% 11.99% 7.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 353.63 284.76 203.98 108.50 485.55 358.96 214.88 39.26%
EPS 59.56 44.74 24.80 12.93 53.60 40.63 26.20 72.63%
DPS 10.00 0.00 5.50 0.00 10.00 0.00 8.00 15.99%
NAPS 3.95 3.83 3.71 3.59 3.46 3.39 3.30 12.69%
Adjusted Per Share Value based on latest NOSH - 103,611
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.98 47.46 33.95 18.05 80.74 59.69 35.72 39.57%
EPS 9.93 7.46 4.13 2.15 8.91 6.76 4.36 72.84%
DPS 1.67 0.00 0.92 0.00 1.66 0.00 1.33 16.34%
NAPS 0.6588 0.6383 0.6175 0.5973 0.5753 0.5637 0.5486 12.94%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.66 0.74 0.78 0.71 0.79 0.82 -
P/RPS 0.20 0.23 0.36 0.72 0.15 0.22 0.38 -34.73%
P/EPS 1.19 1.48 2.98 6.03 1.32 1.94 3.13 -47.42%
EY 83.89 67.79 33.51 16.58 75.49 51.43 31.95 89.98%
DY 14.08 0.00 7.43 0.00 14.08 0.00 9.76 27.58%
P/NAPS 0.18 0.17 0.20 0.22 0.21 0.23 0.25 -19.61%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 16/11/06 17/08/06 23/05/06 23/02/06 24/11/05 25/08/05 -
Price 0.85 0.67 0.69 0.77 0.70 0.68 0.82 -
P/RPS 0.24 0.24 0.34 0.71 0.14 0.19 0.38 -26.32%
P/EPS 1.43 1.50 2.78 5.96 1.31 1.67 3.13 -40.59%
EY 70.07 66.78 35.94 16.79 76.57 59.75 31.95 68.55%
DY 11.76 0.00 7.97 0.00 14.29 0.00 9.76 13.19%
P/NAPS 0.22 0.17 0.19 0.21 0.20 0.20 0.25 -8.14%

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