[PARAMON] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -94.34%
YoY- -60.97%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 54,235 45,795 37,006 36,051 47,953 46,895 42,607 17.47%
PBT 9,872 5,243 18,415 2,022 7,972 3,022 4,574 67.08%
Tax -3,067 -1,730 -1,740 -1,789 -3,853 -1,795 -2,124 27.78%
NP 6,805 3,513 16,675 233 4,119 1,227 2,450 97.71%
-
NP to SH 6,805 3,513 16,675 233 4,119 1,227 2,450 97.71%
-
Tax Rate 31.07% 33.00% 9.45% 88.48% 48.33% 59.40% 46.44% -
Total Cost 47,430 42,282 20,331 35,818 43,834 45,668 40,157 11.74%
-
Net Worth 308,659 301,558 294,987 277,573 285,787 280,891 278,271 7.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,625 - 5,121 - 3,051 - 4,537 -13.90%
Div Payout % 53.27% - 30.71% - 74.07% - 185.19% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 308,659 301,558 294,987 277,573 285,787 280,891 278,271 7.16%
NOSH 103,576 103,628 102,426 101,304 101,703 101,404 100,823 1.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.55% 7.67% 45.06% 0.65% 8.59% 2.62% 5.75% -
ROE 2.20% 1.16% 5.65% 0.08% 1.44% 0.44% 0.88% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 52.36 44.19 36.13 35.59 47.15 46.25 42.26 15.37%
EPS 6.57 3.39 16.28 0.23 4.05 1.21 2.43 94.19%
DPS 3.50 0.00 5.00 0.00 3.00 0.00 4.50 -15.43%
NAPS 2.98 2.91 2.88 2.74 2.81 2.77 2.76 5.25%
Adjusted Per Share Value based on latest NOSH - 101,304
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.70 7.35 5.94 5.78 7.69 7.52 6.84 17.41%
EPS 1.09 0.56 2.68 0.04 0.66 0.20 0.39 98.53%
DPS 0.58 0.00 0.82 0.00 0.49 0.00 0.73 -14.22%
NAPS 0.4953 0.4839 0.4733 0.4454 0.4586 0.4507 0.4465 7.16%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.87 1.07 0.47 0.48 0.46 0.46 0.51 -
P/RPS 1.66 2.42 1.30 1.35 0.98 0.99 1.21 23.49%
P/EPS 13.24 31.56 2.89 208.70 11.36 38.02 20.99 -26.47%
EY 7.55 3.17 34.64 0.48 8.80 2.63 4.76 36.04%
DY 4.02 0.00 10.64 0.00 6.52 0.00 8.82 -40.80%
P/NAPS 0.29 0.37 0.16 0.18 0.16 0.17 0.18 37.47%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 05/05/04 26/02/04 20/11/03 21/08/03 27/05/03 26/02/03 -
Price 0.83 1.01 0.57 0.49 0.50 0.50 0.47 -
P/RPS 1.59 2.29 1.58 1.38 1.06 1.08 1.11 27.09%
P/EPS 12.63 29.79 3.50 213.04 12.35 41.32 19.34 -24.74%
EY 7.92 3.36 28.56 0.47 8.10 2.42 5.17 32.92%
DY 4.22 0.00 8.77 0.00 6.00 0.00 9.57 -42.09%
P/NAPS 0.28 0.35 0.20 0.18 0.18 0.18 0.17 39.50%

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