[PARAMON] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PARAMON] PARAMOUNT CORPORATION BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -28.41%
YoY- -62.56%
Quarter Report
Latest QR
Upcoming QR
PARAMON's Result
PARAMON's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 491,779 393,432 173,087 184,680 206,834 155,337 127,988 25.13%
PBT 77,508 62,117 35,552 19,093 34,216 36,456 24,648 21.02%
Tax -22,479 -21,605 -8,326 -10,700 -11,797 -13,314 -4,697 29.79%
NP 55,029 40,512 27,226 8,393 22,419 23,142 19,951 18.41%
-
NP to SH 54,084 40,379 27,226 8,393 22,419 23,142 19,951 18.07%
-
Tax Rate 29.00% 34.78% 23.42% 56.04% 34.48% 36.52% 19.06% -
Total Cost 436,750 352,920 145,861 176,287 184,415 132,195 108,037 26.20%
-
Net Worth 384,752 341,784 308,659 285,787 277,452 259,070 241,095 8.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,059 13,982 8,746 7,588 8,014 7,244 4,430 23.93%
Div Payout % 29.69% 34.63% 32.13% 90.41% 35.75% 31.31% 22.21% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 384,752 341,784 308,659 285,787 277,452 259,070 241,095 8.09%
NOSH 103,706 103,570 103,576 101,703 100,526 100,027 99,626 0.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.19% 10.30% 15.73% 4.54% 10.84% 14.90% 15.59% -
ROE 14.06% 11.81% 8.82% 2.94% 8.08% 8.93% 8.28% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 474.20 379.87 167.11 181.59 205.75 155.29 128.47 24.30%
EPS 52.15 38.99 26.29 8.25 22.30 23.14 20.03 17.28%
DPS 15.50 13.50 8.44 7.50 8.00 7.25 4.50 22.87%
NAPS 3.71 3.30 2.98 2.81 2.76 2.59 2.42 7.37%
Adjusted Per Share Value based on latest NOSH - 101,703
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.91 63.13 27.77 29.63 33.19 24.93 20.54 25.13%
EPS 8.68 6.48 4.37 1.35 3.60 3.71 3.20 18.08%
DPS 2.58 2.24 1.40 1.22 1.29 1.16 0.71 23.97%
NAPS 0.6174 0.5484 0.4953 0.4586 0.4452 0.4157 0.3869 8.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.74 0.82 0.87 0.46 0.60 0.40 0.54 -
P/RPS 0.16 0.22 0.52 0.25 0.29 0.26 0.42 -14.85%
P/EPS 1.42 2.10 3.31 5.57 2.69 1.73 2.70 -10.15%
EY 70.47 47.54 30.21 17.94 37.17 57.84 37.08 11.29%
DY 20.95 16.46 9.71 16.30 13.33 18.13 8.33 16.60%
P/NAPS 0.20 0.25 0.29 0.16 0.22 0.15 0.22 -1.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 25/08/05 26/08/04 21/08/03 21/08/02 22/08/01 23/08/00 -
Price 0.69 0.82 0.83 0.50 0.64 0.42 0.54 -
P/RPS 0.15 0.22 0.50 0.28 0.31 0.27 0.42 -15.76%
P/EPS 1.32 2.10 3.16 6.06 2.87 1.82 2.70 -11.23%
EY 75.58 47.54 31.67 16.50 34.85 55.09 37.08 12.59%
DY 22.46 16.46 10.17 15.00 12.50 17.26 8.33 17.96%
P/NAPS 0.19 0.25 0.28 0.18 0.23 0.16 0.22 -2.41%

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