[PARAMON] YoY 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- 73.59%
YoY- -18.62%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 98,288 111,600 100,754 89,285 84,107 149,248 74,839 4.64%
PBT 31,750 21,702 11,012 24,766 23,455 22,897 8,388 24.82%
Tax -10,157 -5,424 -3,296 -7,311 -2,443 -7,954 -3,224 21.06%
NP 21,593 16,278 7,716 17,455 21,012 14,943 5,164 26.91%
-
NP to SH 21,593 16,278 7,183 16,869 20,728 14,949 5,164 26.91%
-
Tax Rate 31.99% 24.99% 29.93% 29.52% 10.42% 34.74% 38.44% -
Total Cost 76,695 95,322 93,038 71,830 63,095 134,305 69,675 1.61%
-
Net Worth 567,194 503,532 471,316 432,864 397,736 350,949 309,426 10.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 567,194 503,532 471,316 432,864 397,736 350,949 309,426 10.62%
NOSH 116,467 108,520 107,852 106,094 103,847 103,524 103,486 1.98%
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 21.97% 14.59% 7.66% 19.55% 24.98% 10.01% 6.90% -
ROE 3.81% 3.23% 1.52% 3.90% 5.21% 4.26% 1.67% -
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 84.39 102.84 93.42 84.16 80.99 144.17 72.32 2.60%
EPS 18.54 15.00 6.66 15.90 19.96 14.44 4.99 24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 15.78 17.92 16.18 14.34 13.51 23.97 12.02 4.63%
EPS 3.47 2.61 1.15 2.71 3.33 2.40 0.83 26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9108 0.8085 0.7568 0.6951 0.6387 0.5635 0.4969 10.62%
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 1.90 0.87 0.86 1.03 0.81 0.55 1.16 8.56%
P/EPS 8.63 5.93 12.01 5.47 3.31 5.47 16.83 -10.53%
EY 11.59 16.85 8.33 18.28 30.24 18.28 5.94 11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.18 0.92 0.77 1.01 0.83 0.47 1.13 11.56%
P/EPS 9.92 6.33 10.81 5.35 3.36 4.71 16.43 -8.06%
EY 10.08 15.79 9.25 18.71 29.79 21.24 6.09 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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