[PARAMON] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.13%
YoY- 126.62%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 111,978 108,925 98,288 111,600 100,754 89,285 84,107 4.88%
PBT 20,085 22,984 31,750 21,702 11,012 24,766 23,455 -2.54%
Tax -5,299 -8,093 -10,157 -5,424 -3,296 -7,311 -2,443 13.76%
NP 14,786 14,891 21,593 16,278 7,716 17,455 21,012 -5.68%
-
NP to SH 14,786 14,891 21,593 16,278 7,183 16,869 20,728 -5.46%
-
Tax Rate 26.38% 35.21% 31.99% 24.99% 29.93% 29.52% 10.42% -
Total Cost 97,192 94,034 76,695 95,322 93,038 71,830 63,095 7.45%
-
Net Worth 685,287 655,068 567,194 503,532 471,316 432,864 397,736 9.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 685,287 655,068 567,194 503,532 471,316 432,864 397,736 9.48%
NOSH 337,579 337,664 116,467 108,520 107,852 106,094 103,847 21.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.20% 13.67% 21.97% 14.59% 7.66% 19.55% 24.98% -
ROE 2.16% 2.27% 3.81% 3.23% 1.52% 3.90% 5.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.17 32.26 84.39 102.84 93.42 84.16 80.99 -13.81%
EPS 4.38 4.41 18.54 15.00 6.66 15.90 19.96 -22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.94 4.87 4.64 4.37 4.08 3.83 -10.03%
Adjusted Per Share Value based on latest NOSH - 108,520
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.97 17.48 15.77 17.91 16.17 14.33 13.50 4.87%
EPS 2.37 2.39 3.46 2.61 1.15 2.71 3.33 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0996 1.0511 0.9101 0.808 0.7563 0.6946 0.6382 9.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.51 1.61 1.60 0.89 0.80 0.87 0.66 -
P/RPS 4.55 4.99 1.90 0.87 0.86 1.03 0.81 33.29%
P/EPS 34.47 36.51 8.63 5.93 12.01 5.47 3.31 47.72%
EY 2.90 2.74 11.59 16.85 8.33 18.28 30.24 -32.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.33 0.19 0.18 0.21 0.17 27.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 17/11/11 16/11/10 16/11/09 13/11/08 12/11/07 16/11/06 -
Price 1.49 1.62 1.84 0.95 0.72 0.85 0.67 -
P/RPS 4.49 5.02 2.18 0.92 0.77 1.01 0.83 32.45%
P/EPS 34.02 36.73 9.92 6.33 10.81 5.35 3.36 47.03%
EY 2.94 2.72 10.08 15.79 9.25 18.71 29.79 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.38 0.20 0.16 0.21 0.17 27.46%

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