[PARAMON] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 56.64%
YoY- -51.49%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 72,973 71,783 131,093 96,115 37,006 42,607 45,828 8.05%
PBT 17,574 21,977 17,668 14,453 18,415 4,574 6,011 19.56%
Tax -2,451 -6,102 -4,286 -6,364 -1,740 -2,124 -2,532 -0.54%
NP 15,123 15,875 13,382 8,089 16,675 2,450 3,479 27.73%
-
NP to SH 14,573 15,432 13,428 8,089 16,675 2,450 3,479 26.95%
-
Tax Rate 13.95% 27.77% 24.26% 44.03% 9.45% 46.44% 42.12% -
Total Cost 57,850 55,908 117,711 88,026 20,331 40,157 42,349 5.33%
-
Net Worth 447,174 411,589 358,306 313,824 294,987 278,271 267,922 8.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,621 10,419 10,355 5,696 5,121 4,537 4,998 13.38%
Div Payout % 72.89% 67.52% 77.12% 70.42% 30.71% 185.19% 143.68% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 447,174 411,589 358,306 313,824 294,987 278,271 267,922 8.90%
NOSH 106,217 104,199 103,556 103,572 102,426 100,823 99,971 1.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.72% 22.12% 10.21% 8.42% 45.06% 5.75% 7.59% -
ROE 3.26% 3.75% 3.75% 2.58% 5.65% 0.88% 1.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 68.70 68.89 126.59 92.80 36.13 42.26 45.84 6.97%
EPS 13.72 14.81 12.97 7.81 16.28 2.43 3.48 25.67%
DPS 10.00 10.00 10.00 5.50 5.00 4.50 5.00 12.24%
NAPS 4.21 3.95 3.46 3.03 2.88 2.76 2.68 7.81%
Adjusted Per Share Value based on latest NOSH - 103,572
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 11.72 11.53 21.05 15.43 5.94 6.84 7.36 8.05%
EPS 2.34 2.48 2.16 1.30 2.68 0.39 0.56 26.89%
DPS 1.71 1.67 1.66 0.91 0.82 0.73 0.80 13.49%
NAPS 0.718 0.6609 0.5753 0.5039 0.4737 0.4468 0.4302 8.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.87 0.71 0.71 0.80 0.47 0.51 0.54 -
P/RPS 1.27 1.03 0.56 0.86 1.30 1.21 1.18 1.23%
P/EPS 6.34 4.79 5.48 10.24 2.89 20.99 15.52 -13.85%
EY 15.77 20.86 18.26 9.76 34.64 4.76 6.44 16.08%
DY 11.49 14.08 14.08 6.88 10.64 8.82 9.26 3.65%
P/NAPS 0.21 0.18 0.21 0.26 0.16 0.18 0.20 0.81%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 14/02/07 23/02/06 24/02/05 26/02/04 26/02/03 21/02/02 -
Price 0.77 0.85 0.70 0.80 0.57 0.47 0.61 -
P/RPS 1.12 1.23 0.55 0.86 1.58 1.11 1.33 -2.82%
P/EPS 5.61 5.74 5.40 10.24 3.50 19.34 17.53 -17.28%
EY 17.82 17.42 18.52 9.76 28.56 5.17 5.70 20.91%
DY 12.99 11.76 14.29 6.88 8.77 9.57 8.20 7.96%
P/NAPS 0.18 0.22 0.20 0.26 0.20 0.17 0.23 -4.00%

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