[PARAMON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.58%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 404,909 300,393 188,793 83,408 398,761 291,247 190,493 65.09%
PBT 79,332 57,370 35,668 12,748 59,977 46,274 35,262 71.44%
Tax -21,804 -14,182 -8,758 -3,751 -15,939 -12,260 -8,964 80.57%
NP 57,528 43,188 26,910 8,997 44,038 34,014 26,298 68.27%
-
NP to SH 57,528 43,188 26,910 8,997 41,993 31,962 24,779 75.06%
-
Tax Rate 27.48% 24.72% 24.55% 29.42% 26.58% 26.49% 25.42% -
Total Cost 347,381 257,205 161,883 74,411 354,723 257,233 164,195 64.57%
-
Net Worth 515,970 502,110 499,293 491,432 482,169 471,075 470,800 6.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 30,415 - 14,049 - 22,652 - 8,618 131.27%
Div Payout % 52.87% - 52.21% - 53.94% - 34.78% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 515,970 502,110 499,293 491,432 482,169 471,075 470,800 6.28%
NOSH 108,625 108,213 108,072 108,007 107,867 107,797 107,734 0.54%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.21% 14.38% 14.25% 10.79% 11.04% 11.68% 13.81% -
ROE 11.15% 8.60% 5.39% 1.83% 8.71% 6.78% 5.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 372.76 277.59 174.69 77.22 369.68 270.18 176.82 64.18%
EPS 52.96 39.91 24.90 8.33 38.93 29.65 23.00 74.10%
DPS 28.00 0.00 13.00 0.00 21.00 0.00 8.00 129.99%
NAPS 4.75 4.64 4.62 4.55 4.47 4.37 4.37 5.70%
Adjusted Per Share Value based on latest NOSH - 108,007
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.97 48.20 30.29 13.38 63.99 46.73 30.57 65.07%
EPS 9.23 6.93 4.32 1.44 6.74 5.13 3.98 74.93%
DPS 4.88 0.00 2.25 0.00 3.63 0.00 1.38 131.57%
NAPS 0.8279 0.8057 0.8012 0.7886 0.7737 0.7559 0.7555 6.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.06 0.89 0.78 0.71 0.67 0.80 0.79 -
P/RPS 0.28 0.32 0.45 0.92 0.18 0.30 0.45 -27.05%
P/EPS 2.00 2.23 3.13 8.52 1.72 2.70 3.43 -30.13%
EY 49.96 44.84 31.92 11.73 58.10 37.06 29.11 43.20%
DY 26.42 0.00 16.67 0.00 31.34 0.00 10.13 89.14%
P/NAPS 0.22 0.19 0.17 0.16 0.15 0.18 0.18 14.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 16/11/09 13/08/09 14/05/09 26/02/09 13/11/08 14/08/08 -
Price 1.11 0.95 0.86 0.83 0.68 0.72 0.79 -
P/RPS 0.30 0.34 0.49 1.07 0.18 0.27 0.45 -23.62%
P/EPS 2.10 2.38 3.45 9.96 1.75 2.43 3.43 -27.83%
EY 47.71 42.01 28.95 10.04 57.25 41.18 29.11 38.88%
DY 25.23 0.00 15.12 0.00 30.88 0.00 10.13 83.43%
P/NAPS 0.23 0.20 0.19 0.18 0.15 0.16 0.18 17.69%

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