[PARAMON] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -94.34%
YoY- -60.97%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 84,107 149,248 74,839 36,051 47,225 37,321 40,022 13.16%
PBT 23,455 22,897 8,388 2,022 3,525 8,877 8,376 18.71%
Tax -2,443 -7,954 -3,224 -1,789 -2,928 -2,896 -2,816 -2.33%
NP 21,012 14,943 5,164 233 597 5,981 5,560 24.79%
-
NP to SH 20,728 14,949 5,164 233 597 5,981 5,560 24.50%
-
Tax Rate 10.42% 34.74% 38.44% 88.48% 83.06% 32.62% 33.62% -
Total Cost 63,095 134,305 69,675 35,818 46,628 31,340 34,462 10.60%
-
Net Worth 397,736 350,949 309,426 277,573 279,274 265,044 246,556 8.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 397,736 350,949 309,426 277,573 279,274 265,044 246,556 8.29%
NOSH 103,847 103,524 103,486 101,304 101,186 100,016 99,820 0.66%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 24.98% 10.01% 6.90% 0.65% 1.26% 16.03% 13.89% -
ROE 5.21% 4.26% 1.67% 0.08% 0.21% 2.26% 2.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 80.99 144.17 72.32 35.59 46.67 37.31 40.09 12.42%
EPS 19.96 14.44 4.99 0.23 0.59 5.98 5.57 23.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.39 2.99 2.74 2.76 2.65 2.47 7.58%
Adjusted Per Share Value based on latest NOSH - 101,304
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.50 23.95 12.01 5.78 7.58 5.99 6.42 13.18%
EPS 3.33 2.40 0.83 0.04 0.10 0.96 0.89 24.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6382 0.5631 0.4965 0.4454 0.4481 0.4253 0.3956 8.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.66 0.79 0.84 0.48 0.59 0.43 0.46 -
P/RPS 0.81 0.55 1.16 1.35 1.26 1.15 1.15 -5.67%
P/EPS 3.31 5.47 16.83 208.70 100.00 7.19 8.26 -14.13%
EY 30.24 18.28 5.94 0.48 1.00 13.91 12.11 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.28 0.18 0.21 0.16 0.19 -1.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 24/11/05 25/11/04 20/11/03 20/11/02 21/11/01 22/11/00 -
Price 0.67 0.68 0.82 0.49 0.58 0.51 0.42 -
P/RPS 0.83 0.47 1.13 1.38 1.24 1.37 1.05 -3.84%
P/EPS 3.36 4.71 16.43 213.04 98.31 8.53 7.54 -12.59%
EY 29.79 21.24 6.09 0.47 1.02 11.73 13.26 14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.27 0.18 0.21 0.19 0.17 0.00%

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