[PARAMON] YoY TTM Result on 30-Sep-2002 [#3]

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
TTM Result
Revenue	467,841	211,875	173,506	216,738	152,636	128,867	113,541	-1.49%
YoY %	120.81%	22.11%	-19.95%	42.00%	18.44%	13.50%	-	-
Horiz. %	412.05%	186.61%	152.81%	190.89%	134.43%	113.50%	100.00%	-
PBT	76,626	41,918	17,590	28,864	36,957	29,525	11,151	-2.02%
YoY %	82.80%	138.31%	-39.06%	-21.90%	25.17%	164.77%	-	-
Horiz. %	687.17%	375.91%	157.74%	258.85%	331.42%	264.77%	100.00%	-
Tax	-26,335	-9,761	-9,561	-11,829	-13,394	-7,550	-810	-3.63%
YoY %	-169.80%	-2.09%	19.17%	11.68%	-77.40%	-832.10%	-	-
Horiz. %	3,251.23%	1,205.06%	1,180.37%	1,460.37%	1,653.58%	932.10%	100.00%	-
NP	50,291	32,157	8,029	17,035	23,563	21,975	10,341	-1.66%
YoY %	56.39%	300.51%	-52.87%	-27.70%	7.23%	112.50%	-	-
Horiz. %	486.33%	310.97%	77.64%	164.73%	227.86%	212.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,164	32,157	8,029	17,035	23,563	21,975	10,341	-1.66%
YoY %	56.00%	300.51%	-52.87%	-27.70%	7.23%	112.50%	-	-
Horiz. %	485.10%	310.97%	77.64%	164.73%	227.86%	212.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.37%	23.29%	54.35%	40.98%	36.24%	25.57%	7.26%	-
YoY %	47.57%	-57.15%	32.63%	13.08%	41.73%	252.20%	-	-
Horiz. %	473.42%	320.80%	748.62%	564.46%	499.17%	352.20%	100.00%	-
Total Cost	417,550	179,718	165,477	199,703	129,073	106,892	103,200	-1.47%
YoY %	132.34%	8.61%	-17.14%	54.72%	20.75%	3.58%	-	-
Horiz. %	404.60%	174.15%	160.35%	193.51%	125.07%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,949	309,426	277,573	279,274	265,044	246,556	225,555	-0.46%
YoY %	13.42%	11.48%	-0.61%	5.37%	7.50%	9.31%	-	-
Horiz. %	155.59%	137.18%	123.06%	123.82%	117.51%	109.31%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Dividend
Div	13,982	8,746	7,588	8,014	7,244	4,430	-	-100.00%
YoY %	59.87%	15.26%	-5.32%	10.63%	63.52%	0.00%	-	-
Horiz. %	315.62%	197.43%	171.29%	180.90%	163.52%	100.00%	-	-
Div Payout %	27.87%	27.20%	94.51%	47.05%	30.75%	20.16%	-	-
YoY %	2.46%	-71.22%	100.87%	53.01%	52.53%	0.00%	-	-
Horiz. %	138.24%	134.92%	468.80%	233.38%	152.53%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Equity
Net Worth	350,949	309,426	277,573	279,274	265,044	246,556	225,555	-0.46%
YoY %	13.42%	11.48%	-0.61%	5.37%	7.50%	9.31%	-	-
Horiz. %	155.59%	137.18%	123.06%	123.82%	117.51%	109.31%	100.00%	-
NOSH	103,524	103,486	101,304	101,186	100,016	99,820	98,495	-0.05%
YoY %	0.04%	2.15%	0.12%	1.17%	0.20%	1.35%	-	-
Horiz. %	105.11%	105.07%	102.85%	102.73%	101.54%	101.35%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Ratio Analysis
NP Margin	10.75%	15.18%	4.63%	7.86%	15.44%	17.05%	9.11%	-
YoY %	-29.18%	227.86%	-41.09%	-49.09%	-9.44%	87.16%	-	-
Horiz. %	118.00%	166.63%	50.82%	86.28%	169.48%	187.16%	100.00%	-
ROE	14.29%	10.39%	2.89%	6.10%	8.89%	8.91%	4.58%	-
YoY %	37.54%	259.52%	-52.62%	-31.38%	-0.22%	94.54%	-	-
Horiz. %	312.01%	226.86%	63.10%	133.19%	194.10%	194.54%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Per Share
RPS	451.91	204.74	171.27	214.20	152.61	129.10	115.27	-1.44%
YoY %	120.72%	19.54%	-20.04%	40.36%	18.21%	12.00%	-	-
Horiz. %	392.04%	177.62%	148.58%	185.82%	132.39%	112.00%	100.00%	-
EPS	48.46	31.07	7.93	16.84	23.56	22.01	10.50	-1.61%
YoY %	55.97%	291.80%	-52.91%	-28.52%	7.04%	109.62%	-	-
Horiz. %	461.52%	295.90%	75.52%	160.38%	224.38%	209.62%	100.00%	-
DPS	13.50	8.50	7.50	8.00	7.25	4.50	0.00	-100.00%
YoY %	58.82%	13.33%	-6.25%	10.34%	61.11%	0.00%	-	-
Horiz. %	300.00%	188.89%	166.67%	177.78%	161.11%	100.00%	-	-
NAPS	3.39	2.99	2.74	2.76	2.65	2.47	2.29	-0.41%
YoY %	13.38%	9.12%	-0.72%	4.15%	7.29%	7.86%	-	-
Horiz. %	148.03%	130.57%	119.65%	120.52%	115.72%	107.86%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Adjusted Per Share Value based on latest NOSH - 101,186
RPS	75.07	34.00	27.84	34.78	24.49	20.68	18.22	-1.49%
YoY %	120.79%	22.13%	-19.95%	42.02%	18.42%	13.50%	-	-
Horiz. %	412.02%	186.61%	152.80%	190.89%	134.41%	113.50%	100.00%	-
EPS	8.05	5.16	1.29	2.73	3.78	3.53	1.66	-1.66%
YoY %	56.01%	300.00%	-52.75%	-27.78%	7.08%	112.65%	-	-
Horiz. %	484.94%	310.84%	77.71%	164.46%	227.71%	212.65%	100.00%	-
DPS	2.24	1.40	1.22	1.29	1.16	0.71	0.00	-100.00%
YoY %	60.00%	14.75%	-5.43%	11.21%	63.38%	0.00%	-	-
Horiz. %	315.49%	197.18%	171.83%	181.69%	163.38%	100.00%	-	-
NAPS	0.5631	0.4965	0.4454	0.4481	0.4253	0.3956	0.3619	-0.46%
YoY %	13.41%	11.47%	-0.60%	5.36%	7.51%	9.31%	-	-
Horiz. %	155.60%	137.19%	123.07%	123.82%	117.52%	109.31%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-	-
Price	0.79	0.84	0.48	0.59	0.43	0.46	0.00	-
P/RPS	0.17	0.41	0.28	0.28	0.28	0.36	0.00	-100.00%
YoY %	-58.54%	46.43%	0.00%	0.00%	-22.22%	0.00%	-	-
Horiz. %	47.22%	113.89%	77.78%	77.78%	77.78%	100.00%	-	-
P/EPS	1.63	2.70	6.06	3.50	1.83	2.09	0.00	-100.00%
YoY %	-39.63%	-55.45%	73.14%	91.26%	-12.44%	0.00%	-	-
Horiz. %	77.99%	129.19%	289.95%	167.46%	87.56%	100.00%	-	-
EY	61.34	36.99	16.51	28.53	54.79	47.86	0.00	-100.00%
YoY %	65.83%	124.05%	-42.13%	-47.93%	14.48%	0.00%	-	-
Horiz. %	128.17%	77.29%	34.50%	59.61%	114.48%	100.00%	-	-
DY	17.09	10.12	15.63	13.56	16.86	9.78	0.00	-100.00%
YoY %	68.87%	-35.25%	15.27%	-19.57%	72.39%	0.00%	-	-
Horiz. %	174.74%	103.48%	159.82%	138.65%	172.39%	100.00%	-	-
P/NAPS	0.23	0.28	0.18	0.21	0.16	0.19	0.00	-100.00%
YoY %	-17.86%	55.56%	-14.29%	31.25%	-15.79%	0.00%	-	-
Horiz. %	121.05%	147.37%	94.74%	110.53%	84.21%	100.00%	-	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	30/09/99	CAGR
Price Multiplier on Announcement Date
Date	24/11/05	25/11/04	20/11/03	20/11/02	21/11/01	22/11/00	-	-
Price	0.68	0.82	0.49	0.58	0.51	0.42	0.00	-
P/RPS	0.15	0.40	0.29	0.27	0.33	0.33	0.00	-100.00%
YoY %	-62.50%	37.93%	7.41%	-18.18%	0.00%	0.00%	-	-
Horiz. %	45.45%	121.21%	87.88%	81.82%	100.00%	100.00%	-	-
P/EPS	1.40	2.64	6.18	3.45	2.16	1.91	0.00	-100.00%
YoY %	-46.97%	-57.28%	79.13%	59.72%	13.09%	0.00%	-	-
Horiz. %	73.30%	138.22%	323.56%	180.63%	113.09%	100.00%	-	-
EY	71.26	37.89	16.17	29.03	46.19	52.42	0.00	-100.00%
YoY %	88.07%	134.32%	-44.30%	-37.15%	-11.88%	0.00%	-	-
Horiz. %	135.94%	72.28%	30.85%	55.38%	88.12%	100.00%	-	-
DY	19.85	10.37	15.31	13.79	14.22	10.71	0.00	-100.00%
YoY %	91.42%	-32.27%	11.02%	-3.02%	32.77%	0.00%	-	-
Horiz. %	185.34%	96.83%	142.95%	128.76%	132.77%	100.00%	-	-
P/NAPS	0.20	0.27	0.18	0.21	0.19	0.17	0.00	-100.00%
YoY %	-25.93%	50.00%	-14.29%	10.53%	11.76%	0.00%	-	-
Horiz. %	117.65%	158.82%	105.88%	123.53%	111.76%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos