[PARAMON] YoY Annualized 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- 46.85%
YoY- 93.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 275,640 422,876 444,956 200,060 189,696 247,370 161,092 9.36%
PBT 52,000 73,886 78,552 30,230 21,988 38,656 39,784 4.56%
Tax -13,588 -20,478 -23,874 -9,954 -11,296 -12,738 -14,148 -0.67%
NP 38,412 53,408 54,678 20,276 10,692 25,918 25,636 6.96%
-
NP to SH 35,706 51,414 54,252 20,636 10,692 25,918 25,636 5.67%
-
Tax Rate 26.13% 27.72% 30.39% 32.93% 51.37% 32.95% 35.56% -
Total Cost 237,228 369,468 390,278 179,784 179,004 221,452 135,456 9.78%
-
Net Worth 427,421 384,568 341,663 308,711 285,594 277,477 258,959 8.70%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 12,602 11,402 16,565 7,251 6,098 6,032 4,999 16.65%
Div Payout % 35.29% 22.18% 30.53% 35.14% 57.03% 23.27% 19.50% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 427,421 384,568 341,663 308,711 285,594 277,477 258,959 8.70%
NOSH 105,017 103,657 103,534 103,594 101,634 100,535 99,984 0.82%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.94% 12.63% 12.29% 10.13% 5.64% 10.48% 15.91% -
ROE 8.35% 13.37% 15.88% 6.68% 3.74% 9.34% 9.90% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 262.47 407.96 429.77 193.12 186.64 246.05 161.12 8.46%
EPS 34.00 49.60 52.40 19.92 10.52 25.78 25.64 4.81%
DPS 12.00 11.00 16.00 7.00 6.00 6.00 5.00 15.70%
NAPS 4.07 3.71 3.30 2.98 2.81 2.76 2.59 7.82%
Adjusted Per Share Value based on latest NOSH - 103,576
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.26 67.90 71.45 32.12 30.46 39.72 25.87 9.35%
EPS 5.73 8.26 8.71 3.31 1.72 4.16 4.12 5.64%
DPS 2.02 1.83 2.66 1.16 0.98 0.97 0.80 16.68%
NAPS 0.6863 0.6175 0.5486 0.4957 0.4586 0.4456 0.4158 8.70%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.74 0.82 0.87 0.46 0.60 0.40 -
P/RPS 0.34 0.18 0.19 0.45 0.25 0.24 0.25 5.25%
P/EPS 2.65 1.49 1.56 4.37 4.37 2.33 1.56 9.22%
EY 37.78 67.03 63.90 22.90 22.87 42.97 64.10 -8.43%
DY 13.33 14.86 19.51 8.05 13.04 10.00 12.50 1.07%
P/NAPS 0.22 0.20 0.25 0.29 0.16 0.22 0.15 6.58%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 25/08/05 26/08/04 21/08/03 21/08/02 22/08/01 -
Price 0.81 0.69 0.82 0.83 0.50 0.64 0.42 -
P/RPS 0.31 0.17 0.19 0.43 0.27 0.26 0.26 2.97%
P/EPS 2.38 1.39 1.56 4.17 4.75 2.48 1.64 6.40%
EY 41.98 71.88 63.90 24.00 21.04 40.28 61.05 -6.04%
DY 14.81 15.94 19.51 8.43 12.00 9.38 11.90 3.71%
P/NAPS 0.20 0.19 0.25 0.28 0.18 0.23 0.16 3.78%

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