[PARKWD] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -235.54%
YoY- -208.16%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 111,429 115,708 107,404 98,744 168,642 199,056 220,748 -36.52%
PBT -11,581 -15,629 -23,750 -17,892 12,553 26,606 35,800 -
Tax 2,532 3,906 5,770 4,368 -2,575 -6,217 -8,020 -
NP -9,049 -11,722 -17,980 -13,524 9,978 20,389 27,780 -
-
NP to SH -9,049 -11,722 -17,980 -13,524 9,978 20,389 27,780 -
-
Tax Rate - - - - 20.51% 23.37% 22.40% -
Total Cost 120,478 127,430 125,384 112,268 158,664 178,666 192,968 -26.88%
-
Net Worth 85,811 86,609 86,895 94,910 98,278 102,308 101,273 -10.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 855 - - - 2,887 - - -
Div Payout % 0.00% - - - 28.94% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 85,811 86,609 86,895 94,910 98,278 102,308 101,273 -10.42%
NOSH 114,110 114,928 115,552 115,392 115,486 115,498 115,846 -0.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.12% -10.13% -16.74% -13.70% 5.92% 10.24% 12.58% -
ROE -10.55% -13.54% -20.69% -14.25% 10.15% 19.93% 27.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.65 100.68 92.95 85.57 146.03 172.35 190.55 -35.88%
EPS -7.85 -10.20 -15.56 -11.72 8.64 17.65 23.98 -
DPS 0.75 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.752 0.7536 0.752 0.8225 0.851 0.8858 0.8742 -9.52%
Adjusted Per Share Value based on latest NOSH - 115,392
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.52 41.04 38.09 35.02 59.81 70.60 78.29 -36.52%
EPS -3.21 -4.16 -6.38 -4.80 3.54 7.23 9.85 -
DPS 0.30 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.3043 0.3072 0.3082 0.3366 0.3485 0.3628 0.3592 -10.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.49 0.48 0.41 0.30 0.30 0.42 0.44 -
P/RPS 0.50 0.48 0.44 0.35 0.21 0.24 0.23 67.57%
P/EPS -6.18 -4.71 -2.63 -2.56 3.47 2.38 1.83 -
EY -16.18 -21.25 -37.95 -39.07 28.80 42.03 54.50 -
DY 1.53 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.65 0.64 0.55 0.36 0.35 0.47 0.50 19.05%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 25/08/09 27/05/09 26/02/09 26/11/08 25/08/08 -
Price 0.46 0.47 0.45 0.50 0.30 0.31 0.48 -
P/RPS 0.47 0.47 0.48 0.58 0.21 0.18 0.25 52.15%
P/EPS -5.80 -4.61 -2.89 -4.27 3.47 1.76 2.00 -
EY -17.24 -21.70 -34.58 -23.44 28.80 56.95 49.96 -
DY 1.63 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.61 0.62 0.60 0.61 0.35 0.35 0.55 7.12%

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