[PARKWD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 28.83%
YoY- 6.16%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,836 55,642 60,546 60,596 69,758 70,932 71,786 -13.35%
PBT 5,281 -341 794 -4,628 -4,580 -4,877 -5,270 -
Tax -647 -210 -502 0 -1,923 1,176 1,196 -
NP 4,634 -552 292 -4,628 -6,503 -3,701 -4,074 -
-
NP to SH 4,634 -552 292 -4,628 -6,503 -3,701 -4,074 -
-
Tax Rate 12.25% - 63.22% - - - - -
Total Cost 53,202 56,194 60,254 65,224 76,261 74,633 75,860 -20.97%
-
Net Worth 129,430 119,083 110,400 111,594 113,339 109,601 115,925 7.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 129,430 119,083 110,400 111,594 113,339 109,601 115,925 7.58%
NOSH 131,874 131,874 121,666 124,408 125,057 125,045 131,419 0.22%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.01% -0.99% 0.48% -7.64% -9.32% -5.22% -5.68% -
ROE 3.58% -0.46% 0.26% -4.15% -5.74% -3.38% -3.51% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 46.24 42.19 49.76 48.71 55.78 56.73 54.62 -10.46%
EPS 3.71 -0.44 0.24 -3.72 -5.20 -2.96 -3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0348 0.903 0.9074 0.897 0.9063 0.8765 0.8821 11.17%
Adjusted Per Share Value based on latest NOSH - 124,408
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.51 19.73 21.47 21.49 24.74 25.16 25.46 -13.36%
EPS 1.64 -0.20 0.10 -1.64 -2.31 -1.31 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.4223 0.3915 0.3958 0.402 0.3887 0.4111 7.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.435 0.585 0.37 0.28 0.315 0.30 0.40 -
P/RPS 0.94 1.39 0.74 0.57 0.56 0.53 0.73 18.26%
P/EPS 11.74 -139.76 154.17 -7.53 -6.06 -10.14 -12.90 -
EY 8.52 -0.72 0.65 -13.29 -16.51 -9.87 -7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 0.41 0.31 0.35 0.34 0.45 -4.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 24/11/16 15/08/16 25/05/16 26/02/16 19/11/15 25/08/15 -
Price 0.48 0.475 0.535 0.365 0.29 0.305 0.285 -
P/RPS 1.04 1.13 1.08 0.75 0.52 0.54 0.52 58.40%
P/EPS 12.96 -113.48 222.92 -9.81 -5.58 -10.30 -9.19 -
EY 7.72 -0.88 0.45 -10.19 -17.93 -9.70 -10.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.59 0.41 0.32 0.35 0.32 27.23%

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