[PARAMON] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.32%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 164,997 98,775 110,480 104,279 103,852 102,358 83,408 12.03%
PBT 33,590 23,822 20,448 19,087 25,730 22,109 12,748 17.51%
Tax -8,765 -4,262 -5,701 -5,684 -7,239 -6,423 -3,751 15.18%
NP 24,825 19,560 14,747 13,403 18,491 15,686 8,997 18.42%
-
NP to SH 23,187 19,560 14,747 13,403 18,491 15,686 8,997 17.08%
-
Tax Rate 26.09% 17.89% 27.88% 29.78% 28.13% 29.05% 29.42% -
Total Cost 140,172 79,215 95,733 90,876 85,361 86,672 74,411 11.12%
-
Net Worth 874,263 746,590 715,415 685,342 653,758 544,870 491,432 10.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 874,263 746,590 715,415 685,342 653,758 544,870 491,432 10.07%
NOSH 422,349 337,823 337,459 337,607 120,619 111,883 108,007 25.50%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.05% 19.80% 13.35% 12.85% 17.81% 15.32% 10.79% -
ROE 2.65% 2.62% 2.06% 1.96% 2.83% 2.88% 1.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.07 29.24 32.74 30.89 86.10 91.49 77.22 -10.72%
EPS 5.49 5.79 4.37 3.97 15.33 14.02 8.33 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.21 2.12 2.03 5.42 4.87 4.55 -12.29%
Adjusted Per Share Value based on latest NOSH - 337,607
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.48 15.85 17.73 16.73 16.66 16.42 13.38 12.04%
EPS 3.72 3.14 2.37 2.15 2.97 2.52 1.44 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4029 1.198 1.148 1.0997 1.049 0.8743 0.7886 10.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.54 1.66 1.55 1.60 1.94 1.21 0.71 -
P/RPS 3.94 5.68 4.73 5.18 2.25 1.32 0.92 27.41%
P/EPS 28.05 28.67 35.47 40.30 12.65 8.63 8.52 21.95%
EY 3.56 3.49 2.82 2.48 7.90 11.59 11.73 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.73 0.79 0.36 0.25 0.16 29.06%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 28/05/14 22/05/13 15/05/12 19/05/11 20/05/10 14/05/09 -
Price 1.70 1.61 1.71 1.57 2.04 1.27 0.83 -
P/RPS 4.35 5.51 5.22 5.08 2.37 1.39 1.07 26.31%
P/EPS 30.97 27.81 39.13 39.55 13.31 9.06 9.96 20.80%
EY 3.23 3.60 2.56 2.53 7.51 11.04 10.04 -17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.81 0.77 0.38 0.26 0.18 28.73%

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