[PARAMON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
12-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 73.59%
YoY- -18.62%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 94,474 96,019 72,973 89,285 76,330 61,490 71,783 20.11%
PBT 18,134 17,128 17,574 24,766 14,002 11,998 21,977 -12.03%
Tax -4,561 -4,403 -2,451 -7,311 -3,641 -3,153 -6,102 -17.65%
NP 13,573 12,725 15,123 17,455 10,361 8,845 15,875 -9.92%
-
NP to SH 12,752 12,027 14,573 16,869 9,718 8,135 15,432 -11.95%
-
Tax Rate 25.15% 25.71% 13.95% 29.52% 26.00% 26.28% 27.77% -
Total Cost 80,901 83,294 57,850 71,830 65,969 52,645 55,908 27.96%
-
Net Worth 471,058 465,144 447,174 432,864 428,983 418,222 411,589 9.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,623 - 10,621 - 6,324 - 10,419 -11.86%
Div Payout % 67.62% - 72.89% - 65.08% - 67.52% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 471,058 465,144 447,174 432,864 428,983 418,222 411,589 9.42%
NOSH 107,793 107,672 106,217 106,094 105,401 104,294 104,199 2.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.37% 13.25% 20.72% 19.55% 13.57% 14.38% 22.12% -
ROE 2.71% 2.59% 3.26% 3.90% 2.27% 1.95% 3.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.64 89.18 68.70 84.16 72.42 58.96 68.89 17.42%
EPS 11.83 11.17 13.72 15.90 9.22 7.80 14.81 -13.92%
DPS 8.00 0.00 10.00 0.00 6.00 0.00 10.00 -13.83%
NAPS 4.37 4.32 4.21 4.08 4.07 4.01 3.95 6.97%
Adjusted Per Share Value based on latest NOSH - 106,094
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.17 15.42 11.72 14.34 12.26 9.87 11.53 20.09%
EPS 2.05 1.93 2.34 2.71 1.56 1.31 2.48 -11.93%
DPS 1.38 0.00 1.71 0.00 1.02 0.00 1.67 -11.95%
NAPS 0.7564 0.7469 0.718 0.6951 0.6888 0.6716 0.6609 9.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.79 0.79 0.87 0.87 0.90 0.83 0.71 -
P/RPS 0.90 0.89 1.27 1.03 1.24 1.41 1.03 -8.60%
P/EPS 6.68 7.07 6.34 5.47 9.76 10.64 4.79 24.84%
EY 14.97 14.14 15.77 18.28 10.24 9.40 20.86 -19.85%
DY 10.13 0.00 11.49 0.00 6.67 0.00 14.08 -19.72%
P/NAPS 0.18 0.18 0.21 0.21 0.22 0.21 0.18 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 26/02/08 12/11/07 16/08/07 16/05/07 14/02/07 -
Price 0.79 0.86 0.77 0.85 0.81 0.89 0.85 -
P/RPS 0.90 0.96 1.12 1.01 1.12 1.51 1.23 -18.81%
P/EPS 6.68 7.70 5.61 5.35 8.79 11.41 5.74 10.64%
EY 14.97 12.99 17.82 18.71 11.38 8.76 17.42 -9.61%
DY 10.13 0.00 12.99 0.00 7.41 0.00 11.76 -9.47%
P/NAPS 0.18 0.20 0.18 0.21 0.20 0.22 0.22 -12.53%

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