[PARAMON] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.11%
YoY- 2116.31%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 126,982 95,496 96,115 74,839 54,235 45,795 37,006 127.67%
PBT 22,693 16,583 14,453 8,388 9,872 5,243 18,415 14.95%
Tax -7,449 -4,568 -6,364 -3,224 -3,067 -1,730 -1,740 163.88%
NP 15,244 12,015 8,089 5,164 6,805 3,513 16,675 -5.81%
-
NP to SH 15,111 12,015 8,089 5,164 6,805 3,513 16,675 -6.36%
-
Tax Rate 32.83% 27.55% 44.03% 38.44% 31.07% 33.00% 9.45% -
Total Cost 111,738 83,481 88,026 69,675 47,430 42,282 20,331 211.75%
-
Net Worth 341,784 326,269 313,824 309,426 308,659 301,558 294,987 10.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 8,285 - 5,696 - 3,625 - 5,121 37.85%
Div Payout % 54.83% - 70.42% - 53.27% - 30.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 341,784 326,269 313,824 309,426 308,659 301,558 294,987 10.32%
NOSH 103,570 103,577 103,572 103,486 103,576 103,628 102,426 0.74%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.00% 12.58% 8.42% 6.90% 12.55% 7.67% 45.06% -
ROE 4.42% 3.68% 2.58% 1.67% 2.20% 1.16% 5.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 122.60 92.20 92.80 72.32 52.36 44.19 36.13 125.98%
EPS 14.59 11.60 7.81 4.99 6.57 3.39 16.28 -7.05%
DPS 8.00 0.00 5.50 0.00 3.50 0.00 5.00 36.83%
NAPS 3.30 3.15 3.03 2.99 2.98 2.91 2.88 9.50%
Adjusted Per Share Value based on latest NOSH - 103,486
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.38 15.32 15.42 12.01 8.70 7.35 5.94 127.65%
EPS 2.42 1.93 1.30 0.83 1.09 0.56 2.68 -6.58%
DPS 1.33 0.00 0.91 0.00 0.58 0.00 0.82 38.08%
NAPS 0.5484 0.5235 0.5036 0.4965 0.4953 0.4839 0.4733 10.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.82 0.80 0.84 0.87 1.07 0.47 -
P/RPS 0.67 0.89 0.86 1.16 1.66 2.42 1.30 -35.74%
P/EPS 5.62 7.07 10.24 16.83 13.24 31.56 2.89 55.86%
EY 17.79 14.15 9.76 5.94 7.55 3.17 34.64 -35.89%
DY 9.76 0.00 6.88 0.00 4.02 0.00 10.64 -5.59%
P/NAPS 0.25 0.26 0.26 0.28 0.29 0.37 0.16 34.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 24/02/05 25/11/04 26/08/04 05/05/04 26/02/04 -
Price 0.82 0.82 0.80 0.82 0.83 1.01 0.57 -
P/RPS 0.67 0.89 0.86 1.13 1.59 2.29 1.58 -43.58%
P/EPS 5.62 7.07 10.24 16.43 12.63 29.79 3.50 37.16%
EY 17.79 14.15 9.76 6.09 7.92 3.36 28.56 -27.08%
DY 9.76 0.00 6.88 0.00 4.22 0.00 8.77 7.39%
P/NAPS 0.25 0.26 0.26 0.27 0.28 0.35 0.20 16.05%

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