[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -86.85%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 300,078 227,105 137,820 61,490 367,328 295,545 211,438 26.20%
PBT 68,340 50,766 26,000 11,998 82,375 60,398 36,943 50.52%
Tax -16,556 -14,105 -6,794 -3,153 -18,784 -12,682 -10,239 37.64%
NP 51,784 36,661 19,206 8,845 63,591 47,716 26,704 55.31%
-
NP to SH 49,295 34,722 17,853 8,135 61,867 46,435 25,707 54.16%
-
Tax Rate 24.23% 27.78% 26.13% 26.28% 22.80% 21.00% 27.72% -
Total Cost 248,294 190,444 118,614 52,645 303,737 247,829 184,734 21.72%
-
Net Worth 446,785 431,119 427,421 418,222 410,299 397,510 384,568 10.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,979 - 6,301 - 10,387 - 5,701 106.59%
Div Payout % 34.45% - 35.29% - 16.79% - 22.18% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 446,785 431,119 427,421 418,222 410,299 397,510 384,568 10.48%
NOSH 106,124 105,666 105,017 104,294 103,873 103,788 103,657 1.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 17.26% 16.14% 13.94% 14.38% 17.31% 16.15% 12.63% -
ROE 11.03% 8.05% 4.18% 1.95% 15.08% 11.68% 6.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 282.76 214.93 131.24 58.96 353.63 284.76 203.98 24.24%
EPS 46.45 32.86 17.00 7.80 59.56 44.74 24.80 51.77%
DPS 16.00 0.00 6.00 0.00 10.00 0.00 5.50 103.38%
NAPS 4.21 4.08 4.07 4.01 3.95 3.83 3.71 8.76%
Adjusted Per Share Value based on latest NOSH - 104,294
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.18 36.47 22.13 9.87 58.98 47.46 33.95 26.20%
EPS 7.92 5.58 2.87 1.31 9.93 7.46 4.13 54.17%
DPS 2.73 0.00 1.01 0.00 1.67 0.00 0.92 106.08%
NAPS 0.7174 0.6923 0.6863 0.6716 0.6588 0.6383 0.6175 10.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.87 0.87 0.90 0.83 0.71 0.66 0.74 -
P/RPS 0.31 0.40 0.69 1.41 0.20 0.23 0.36 -9.46%
P/EPS 1.87 2.65 5.29 10.64 1.19 1.48 2.98 -26.64%
EY 53.39 37.77 18.89 9.40 83.89 67.79 33.51 36.29%
DY 18.39 0.00 6.67 0.00 14.08 0.00 7.43 82.67%
P/NAPS 0.21 0.21 0.22 0.21 0.18 0.17 0.20 3.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 12/11/07 16/08/07 16/05/07 14/02/07 16/11/06 17/08/06 -
Price 0.77 0.85 0.81 0.89 0.85 0.67 0.69 -
P/RPS 0.27 0.40 0.62 1.51 0.24 0.24 0.34 -14.20%
P/EPS 1.66 2.59 4.76 11.41 1.43 1.50 2.78 -29.02%
EY 60.32 38.66 20.99 8.76 70.07 66.78 35.94 41.09%
DY 20.78 0.00 7.41 0.00 11.76 0.00 7.97 89.10%
P/NAPS 0.18 0.21 0.20 0.22 0.22 0.17 0.19 -3.53%

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