[PARAMON] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7056.65%
YoY- 580.61%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 71,783 131,093 96,115 37,006 42,607 45,828 34,769 12.83%
PBT 21,977 17,668 14,453 18,415 4,574 6,011 8,188 17.87%
Tax -6,102 -4,286 -6,364 -1,740 -2,124 -2,532 -3,424 10.10%
NP 15,875 13,382 8,089 16,675 2,450 3,479 4,764 22.20%
-
NP to SH 15,432 13,428 8,089 16,675 2,450 3,479 4,764 21.62%
-
Tax Rate 27.77% 24.26% 44.03% 9.45% 46.44% 42.12% 41.82% -
Total Cost 55,908 117,711 88,026 20,331 40,157 42,349 30,005 10.92%
-
Net Worth 411,589 358,306 313,824 294,987 278,271 267,922 247,688 8.82%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,419 10,355 5,696 5,121 4,537 4,998 4,744 14.00%
Div Payout % 67.52% 77.12% 70.42% 30.71% 185.19% 143.68% 99.58% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 411,589 358,306 313,824 294,987 278,271 267,922 247,688 8.82%
NOSH 104,199 103,556 103,572 102,426 100,823 99,971 99,874 0.70%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.12% 10.21% 8.42% 45.06% 5.75% 7.59% 13.70% -
ROE 3.75% 3.75% 2.58% 5.65% 0.88% 1.30% 1.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.89 126.59 92.80 36.13 42.26 45.84 34.81 12.04%
EPS 14.81 12.97 7.81 16.28 2.43 3.48 4.77 20.77%
DPS 10.00 10.00 5.50 5.00 4.50 5.00 4.75 13.20%
NAPS 3.95 3.46 3.03 2.88 2.76 2.68 2.48 8.06%
Adjusted Per Share Value based on latest NOSH - 102,426
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.53 21.05 15.43 5.94 6.84 7.36 5.58 12.85%
EPS 2.48 2.16 1.30 2.68 0.39 0.56 0.76 21.77%
DPS 1.67 1.66 0.91 0.82 0.73 0.80 0.76 14.01%
NAPS 0.6609 0.5753 0.5039 0.4737 0.4468 0.4302 0.3977 8.82%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.71 0.71 0.80 0.47 0.51 0.54 0.39 -
P/RPS 1.03 0.56 0.86 1.30 1.21 1.18 1.12 -1.38%
P/EPS 4.79 5.48 10.24 2.89 20.99 15.52 8.18 -8.52%
EY 20.86 18.26 9.76 34.64 4.76 6.44 12.23 9.30%
DY 14.08 14.08 6.88 10.64 8.82 9.26 12.18 2.44%
P/NAPS 0.18 0.21 0.26 0.16 0.18 0.20 0.16 1.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 23/02/06 24/02/05 26/02/04 26/02/03 21/02/02 23/02/01 -
Price 0.85 0.70 0.80 0.57 0.47 0.61 0.34 -
P/RPS 1.23 0.55 0.86 1.58 1.11 1.33 0.98 3.85%
P/EPS 5.74 5.40 10.24 3.50 19.34 17.53 7.13 -3.54%
EY 17.42 18.52 9.76 28.56 5.17 5.70 14.03 3.67%
DY 11.76 14.29 6.88 8.77 9.57 8.20 13.97 -2.82%
P/NAPS 0.22 0.20 0.26 0.20 0.17 0.23 0.14 7.82%

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