[PARAMON] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 93.71%
YoY- 65.21%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 95,496 96,115 74,839 54,235 45,795 37,006 36,051 91.33%
PBT 16,583 14,453 8,388 9,872 5,243 18,415 2,022 306.16%
Tax -4,568 -6,364 -3,224 -3,067 -1,730 -1,740 -1,789 86.70%
NP 12,015 8,089 5,164 6,805 3,513 16,675 233 1282.09%
-
NP to SH 12,015 8,089 5,164 6,805 3,513 16,675 233 1282.09%
-
Tax Rate 27.55% 44.03% 38.44% 31.07% 33.00% 9.45% 88.48% -
Total Cost 83,481 88,026 69,675 47,430 42,282 20,331 35,818 75.69%
-
Net Worth 326,269 313,824 309,426 308,659 301,558 294,987 277,573 11.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,696 - 3,625 - 5,121 - -
Div Payout % - 70.42% - 53.27% - 30.71% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 326,269 313,824 309,426 308,659 301,558 294,987 277,573 11.36%
NOSH 103,577 103,572 103,486 103,576 103,628 102,426 101,304 1.48%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.58% 8.42% 6.90% 12.55% 7.67% 45.06% 0.65% -
ROE 3.68% 2.58% 1.67% 2.20% 1.16% 5.65% 0.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.20 92.80 72.32 52.36 44.19 36.13 35.59 88.51%
EPS 11.60 7.81 4.99 6.57 3.39 16.28 0.23 1261.81%
DPS 0.00 5.50 0.00 3.50 0.00 5.00 0.00 -
NAPS 3.15 3.03 2.99 2.98 2.91 2.88 2.74 9.73%
Adjusted Per Share Value based on latest NOSH - 103,576
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.32 15.42 12.01 8.70 7.35 5.94 5.78 91.40%
EPS 1.93 1.30 0.83 1.09 0.56 2.68 0.04 1222.23%
DPS 0.00 0.91 0.00 0.58 0.00 0.82 0.00 -
NAPS 0.5235 0.5036 0.4965 0.4953 0.4839 0.4733 0.4454 11.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.80 0.84 0.87 1.07 0.47 0.48 -
P/RPS 0.89 0.86 1.16 1.66 2.42 1.30 1.35 -24.23%
P/EPS 7.07 10.24 16.83 13.24 31.56 2.89 208.70 -89.50%
EY 14.15 9.76 5.94 7.55 3.17 34.64 0.48 852.32%
DY 0.00 6.88 0.00 4.02 0.00 10.64 0.00 -
P/NAPS 0.26 0.26 0.28 0.29 0.37 0.16 0.18 27.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 20/11/03 -
Price 0.82 0.80 0.82 0.83 1.01 0.57 0.49 -
P/RPS 0.89 0.86 1.13 1.59 2.29 1.58 1.38 -25.33%
P/EPS 7.07 10.24 16.43 12.63 29.79 3.50 213.04 -89.65%
EY 14.15 9.76 6.09 7.92 3.36 28.56 0.47 865.76%
DY 0.00 6.88 0.00 4.22 0.00 8.77 0.00 -
P/NAPS 0.26 0.26 0.27 0.28 0.35 0.20 0.18 27.75%

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