[PARKSON] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 91.76%
YoY- -110.01%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 262,272 244,344 200,948 49,883 255,524 277,681 328,320 -13.91%
PBT 16,141 10,168 -1,628 -606 893 16,700 22,622 -20.16%
Tax -8,102 -5,241 -1,252 -180 -10,437 -10,418 -13,802 -29.91%
NP 8,039 4,926 -2,880 -786 -9,544 6,281 8,820 -5.99%
-
NP to SH 8,039 4,926 -2,880 -786 -9,544 6,281 8,820 -5.99%
-
Tax Rate 50.20% 51.54% - - 1,168.76% 62.38% 61.01% -
Total Cost 254,233 239,417 203,828 50,669 265,068 271,400 319,500 -14.14%
-
Net Worth 59,035 58,970 49,243 50,154 50,054 60,474 61,291 -2.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 74 - - - 74 - 149 -37.31%
Div Payout % 0.93% - - - 0.00% - 1.69% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,035 58,970 49,243 50,154 50,054 60,474 61,291 -2.47%
NOSH 74,727 74,646 74,611 74,857 74,708 74,659 74,745 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.07% 2.02% -1.43% -1.58% -3.74% 2.26% 2.69% -
ROE 13.62% 8.35% -5.85% -1.57% -19.07% 10.39% 14.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 350.97 327.34 269.33 66.64 342.03 371.93 439.25 -13.90%
EPS 10.76 6.60 -3.86 -1.05 -12.77 8.41 11.80 -5.97%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.20 -37.03%
NAPS 0.79 0.79 0.66 0.67 0.67 0.81 0.82 -2.45%
Adjusted Per Share Value based on latest NOSH - 74,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.74 21.19 17.42 4.33 22.16 24.08 28.47 -13.92%
EPS 0.70 0.43 -0.25 -0.07 -0.83 0.54 0.76 -5.33%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.01 0.00%
NAPS 0.0512 0.0511 0.0427 0.0435 0.0434 0.0524 0.0531 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 1.70 1.82 1.82 1.54 2.34 1.47 -
P/RPS 0.45 0.52 0.68 2.73 0.45 0.63 0.33 22.99%
P/EPS 14.69 25.76 -47.15 -173.33 -12.05 27.81 12.46 11.61%
EY 6.81 3.88 -2.12 -0.58 -8.30 3.60 8.03 -10.41%
DY 0.06 0.00 0.00 0.00 0.06 0.00 0.14 -43.18%
P/NAPS 2.00 2.15 2.76 2.72 2.30 2.89 1.79 7.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 19/11/03 27/08/03 19/05/03 25/02/03 -
Price 1.94 1.58 1.86 1.98 2.06 1.39 1.56 -
P/RPS 0.55 0.48 0.69 2.97 0.60 0.37 0.36 32.68%
P/EPS 18.03 23.94 -48.19 -188.57 -16.13 16.52 13.22 23.00%
EY 5.55 4.18 -2.08 -0.53 -6.20 6.05 7.56 -18.63%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.13 -47.14%
P/NAPS 2.46 2.00 2.82 2.96 3.07 1.72 1.90 18.81%

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