[PARAMON] YoY Annualized 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- 0.03%
YoY- 177.5%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 302,806 394,060 495,634 233,158 174,532 227,880 157,156 11.54%
PBT 67,688 80,530 82,897 31,337 17,354 30,470 38,358 9.92%
Tax -18,806 -16,909 -26,521 -10,694 -9,916 -12,396 -13,293 5.94%
NP 48,881 63,621 56,376 20,642 7,438 18,074 25,065 11.76%
-
NP to SH 46,296 61,913 56,100 20,642 7,438 18,074 25,065 10.76%
-
Tax Rate 27.78% 21.00% 31.99% 34.13% 57.14% 40.68% 34.66% -
Total Cost 253,925 330,438 439,258 212,516 167,093 209,805 132,090 11.50%
-
Net Worth 431,119 397,510 351,056 309,640 280,485 277,968 264,845 8.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 4,832 4,094 4,028 3,331 -
Div Payout % - - - 23.41% 55.05% 22.29% 13.29% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 431,119 397,510 351,056 309,640 280,485 277,968 264,845 8.45%
NOSH 105,666 103,788 103,556 103,558 102,366 100,713 99,941 0.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.14% 16.15% 11.37% 8.85% 4.26% 7.93% 15.95% -
ROE 10.74% 15.58% 15.98% 6.67% 2.65% 6.50% 9.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 286.57 379.68 478.61 225.15 170.50 226.27 157.25 10.51%
EPS 43.81 59.65 54.17 19.93 7.27 17.95 25.08 9.73%
DPS 0.00 0.00 0.00 4.67 4.00 4.00 3.33 -
NAPS 4.08 3.83 3.39 2.99 2.74 2.76 2.65 7.45%
Adjusted Per Share Value based on latest NOSH - 103,486
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.59 63.23 79.53 37.41 28.01 36.57 25.22 11.54%
EPS 7.43 9.93 9.00 3.31 1.19 2.90 4.02 10.77%
DPS 0.00 0.00 0.00 0.78 0.66 0.65 0.53 -
NAPS 0.6918 0.6379 0.5633 0.4969 0.4501 0.446 0.425 8.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.87 0.66 0.79 0.84 0.48 0.59 0.43 -
P/RPS 0.30 0.17 0.17 0.37 0.28 0.26 0.27 1.77%
P/EPS 1.99 1.11 1.46 4.21 6.61 3.29 1.71 2.55%
EY 50.36 90.38 68.57 23.73 15.14 30.42 58.33 -2.41%
DY 0.00 0.00 0.00 5.56 8.33 6.78 7.75 -
P/NAPS 0.21 0.17 0.23 0.28 0.18 0.21 0.16 4.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 12/11/07 16/11/06 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 -
Price 0.85 0.67 0.68 0.82 0.49 0.58 0.51 -
P/RPS 0.30 0.18 0.14 0.36 0.29 0.26 0.32 -1.06%
P/EPS 1.94 1.12 1.26 4.11 6.74 3.23 2.03 -0.75%
EY 51.55 89.03 79.67 24.31 14.83 30.94 49.18 0.78%
DY 0.00 0.00 0.00 5.69 8.16 6.90 6.54 -
P/NAPS 0.21 0.17 0.20 0.27 0.18 0.21 0.19 1.68%

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