[PARKWD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -35.61%
YoY- 12.26%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,874 108,836 153,595 156,729 160,308 144,008 144,850 -24.07%
PBT -5,774 -5,068 -9,660 -5,613 -4,128 -5,212 -9,605 -28.79%
Tax 1,094 916 1,606 1,002 728 964 203 207.69%
NP -4,680 -4,152 -8,054 -4,610 -3,400 -4,248 -9,402 -37.21%
-
NP to SH -4,680 -4,152 -8,054 -4,610 -3,400 -4,248 -9,402 -37.21%
-
Tax Rate - - - - - - - -
Total Cost 100,554 112,988 161,649 161,339 163,708 148,256 154,252 -24.83%
-
Net Worth 97,905 99,579 100,432 104,979 107,065 107,798 108,310 -6.51%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 97,905 99,579 100,432 104,979 107,065 107,798 108,310 -6.51%
NOSH 113,592 114,065 113,804 113,749 114,093 114,193 113,688 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.88% -3.81% -5.24% -2.94% -2.12% -2.95% -6.49% -
ROE -4.78% -4.17% -8.02% -4.39% -3.18% -3.94% -8.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 84.40 95.41 134.96 137.78 140.51 126.11 127.41 -24.02%
EPS -4.12 -3.64 -7.08 -4.05 -2.98 -3.72 -8.26 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8619 0.873 0.8825 0.9229 0.9384 0.944 0.9527 -6.46%
Adjusted Per Share Value based on latest NOSH - 113,419
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.00 38.60 54.47 55.58 56.85 51.07 51.37 -24.07%
EPS -1.66 -1.47 -2.86 -1.64 -1.21 -1.51 -3.33 -37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3532 0.3562 0.3723 0.3797 0.3823 0.3841 -6.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.33 0.34 0.30 0.32 0.31 0.32 -
P/RPS 0.38 0.35 0.25 0.22 0.23 0.25 0.25 32.23%
P/EPS -7.77 -9.07 -4.80 -7.40 -10.74 -8.33 -3.87 59.21%
EY -12.87 -11.03 -20.81 -13.51 -9.31 -12.00 -25.84 -37.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.33 0.34 0.33 0.34 5.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 21/05/13 20/02/13 22/11/12 27/08/12 23/05/12 23/02/12 -
Price 0.33 0.34 0.30 0.31 0.32 0.33 0.34 -
P/RPS 0.39 0.36 0.22 0.22 0.23 0.26 0.27 27.80%
P/EPS -8.01 -9.34 -4.24 -7.65 -10.74 -8.87 -4.11 56.08%
EY -12.48 -10.71 -23.59 -13.08 -9.31 -11.27 -24.32 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.34 0.34 0.34 0.35 0.36 3.67%

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