[PARAMON] YoY Cumulative 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- 94.49%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 329,344 300,393 291,247 227,105 295,545 371,726 174,869 11.12%
PBT 90,060 57,370 46,274 50,766 60,398 62,173 23,503 25.08%
Tax -27,053 -14,182 -12,260 -14,105 -12,682 -19,891 -8,021 22.44%
NP 63,007 43,188 34,014 36,661 47,716 42,282 15,482 26.34%
-
NP to SH 63,007 43,188 31,962 34,722 46,435 42,075 15,482 26.34%
-
Tax Rate 30.04% 24.72% 26.49% 27.78% 21.00% 31.99% 34.13% -
Total Cost 266,337 257,205 257,233 190,444 247,829 329,444 159,387 8.92%
-
Net Worth 562,810 502,110 471,075 431,119 397,510 351,056 309,640 10.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 3,624 -
Div Payout % - - - - - - 23.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 562,810 502,110 471,075 431,119 397,510 351,056 309,640 10.46%
NOSH 115,566 108,213 107,797 105,666 103,788 103,556 103,558 1.84%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.13% 14.38% 11.68% 16.14% 16.15% 11.37% 8.85% -
ROE 11.20% 8.60% 6.78% 8.05% 11.68% 11.99% 5.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 284.98 277.59 270.18 214.93 284.76 358.96 168.86 9.10%
EPS 54.52 39.91 29.65 32.86 44.74 40.63 14.95 24.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 4.87 4.64 4.37 4.08 3.83 3.39 2.99 8.46%
Adjusted Per Share Value based on latest NOSH - 106,094
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.85 48.20 46.73 36.44 47.42 59.65 28.06 11.12%
EPS 10.11 6.93 5.13 5.57 7.45 6.75 2.48 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.9031 0.8057 0.7559 0.6918 0.6379 0.5633 0.4969 10.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.60 0.89 0.80 0.87 0.66 0.79 0.84 -
P/RPS 0.56 0.32 0.30 0.40 0.23 0.22 0.50 1.90%
P/EPS 2.93 2.23 2.70 2.65 1.48 1.94 5.62 -10.28%
EY 34.08 44.84 37.06 37.77 67.79 51.43 17.80 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.33 0.19 0.18 0.21 0.17 0.23 0.28 2.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 24/11/05 25/11/04 -
Price 1.84 0.95 0.72 0.85 0.67 0.68 0.82 -
P/RPS 0.65 0.34 0.27 0.40 0.24 0.19 0.49 4.81%
P/EPS 3.37 2.38 2.43 2.59 1.50 1.67 5.48 -7.78%
EY 29.63 42.01 41.18 38.66 66.78 59.75 18.23 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.27 -
P/NAPS 0.38 0.20 0.16 0.21 0.17 0.20 0.27 5.85%

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