[PARAMON] YoY Cumulative 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- 193.71%
YoY- 93.0%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 137,820 211,438 222,478 100,030 94,848 123,685 80,546 9.36%
PBT 26,000 36,943 39,276 15,115 10,994 19,328 19,892 4.56%
Tax -6,794 -10,239 -11,937 -4,977 -5,648 -6,369 -7,074 -0.67%
NP 19,206 26,704 27,339 10,138 5,346 12,959 12,818 6.96%
-
NP to SH 17,853 25,707 27,126 10,318 5,346 12,959 12,818 5.67%
-
Tax Rate 26.13% 27.72% 30.39% 32.93% 51.37% 32.95% 35.56% -
Total Cost 118,614 184,734 195,139 89,892 89,502 110,726 67,728 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 6,301 5,701 8,282 3,625 3,049 3,016 2,499 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 4.18% 6.68% 7.94% 3.34% 1.87% 4.67% 4.95% -
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 131.24 203.98 214.88 96.56 93.32 123.03 80.56 8.46%
EPS 17.00 24.80 26.20 9.96 5.26 12.89 12.82 4.81%
DPS 6.00 5.50 8.00 3.50 3.00 3.00 2.50 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 22.12 33.93 35.70 16.05 15.22 19.85 12.92 9.37%
EPS 2.86 4.13 4.35 1.66 0.86 2.08 2.06 5.61%
DPS 1.01 0.91 1.33 0.58 0.49 0.48 0.40 16.68%
NAPS 0.6859 0.6171 0.5482 0.4954 0.4583 0.4453 0.4155 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 0.69 0.36 0.38 0.90 0.49 0.49 0.50 5.51%
P/EPS 5.29 2.98 3.13 8.73 8.75 4.65 3.12 9.19%
EY 18.89 33.51 31.95 11.45 11.43 21.48 32.05 -8.43%
DY 6.67 7.43 9.76 4.02 6.52 5.00 6.25 1.08%
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 0.62 0.34 0.38 0.86 0.54 0.52 0.52 2.97%
P/EPS 4.76 2.78 3.13 8.33 9.51 4.97 3.28 6.40%
EY 20.99 35.94 31.95 12.00 10.52 20.14 30.52 -6.04%
DY 7.41 7.97 9.76 4.22 6.00 4.69 5.95 3.72%
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