[PRKCORP] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 63.06%
YoY- 265.82%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 102,532 126,157 128,204 125,524 95,916 106,920 93,362 6.43%
PBT 18,000 12,149 11,110 8,764 9,652 9,869 10,866 39.95%
Tax -14,924 -10,081 -7,649 -6,416 -8,212 -7,763 -9,369 36.35%
NP 3,076 2,068 3,461 2,348 1,440 2,106 1,497 61.55%
-
NP to SH 3,076 2,068 3,461 2,348 1,440 2,106 1,497 61.55%
-
Tax Rate 82.91% 82.98% 68.85% 73.21% 85.08% 78.66% 86.22% -
Total Cost 99,456 124,089 124,742 123,176 94,476 104,814 91,865 5.43%
-
Net Worth 313,592 403,211 312,518 313,066 310,999 284,636 295,489 4.03%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 1,996 - - - 1,836 1,871 -
Div Payout % - 96.52% - - - 87.20% 125.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 313,592 403,211 312,518 313,066 310,999 284,636 295,489 4.03%
NOSH 99,870 99,804 99,846 100,341 99,999 91,818 70,187 26.48%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.00% 1.64% 2.70% 1.87% 1.50% 1.97% 1.60% -
ROE 0.98% 0.51% 1.11% 0.75% 0.46% 0.74% 0.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.67 126.40 128.40 125.10 95.92 116.45 133.02 -15.84%
EPS 3.08 2.07 3.47 2.34 1.44 2.30 2.13 27.84%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 2.67 -
NAPS 3.14 4.04 3.13 3.12 3.11 3.10 4.21 -17.74%
Adjusted Per Share Value based on latest NOSH - 100,493
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.53 126.16 128.20 125.52 95.92 106.92 93.36 6.43%
EPS 3.08 2.07 3.46 2.35 1.44 2.11 1.50 61.47%
DPS 0.00 2.00 0.00 0.00 0.00 1.84 1.87 -
NAPS 3.1359 4.0321 3.1252 3.1307 3.11 2.8464 2.9549 4.03%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.78 0.86 0.77 0.95 1.20 1.16 1.40 -
P/RPS 0.76 0.68 0.60 0.76 1.25 1.00 1.05 -19.36%
P/EPS 25.32 41.50 22.21 40.60 83.33 50.57 65.62 -46.96%
EY 3.95 2.41 4.50 2.46 1.20 1.98 1.52 88.90%
DY 0.00 2.33 0.00 0.00 0.00 1.72 1.90 -
P/NAPS 0.25 0.21 0.25 0.30 0.39 0.37 0.33 -16.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 25/08/04 27/05/04 27/02/04 18/11/03 -
Price 0.61 0.76 0.90 0.88 0.90 1.10 1.35 -
P/RPS 0.59 0.60 0.70 0.70 0.94 0.94 1.01 -30.09%
P/EPS 19.81 36.68 25.96 37.61 62.50 47.96 63.28 -53.86%
EY 5.05 2.73 3.85 2.66 1.60 2.09 1.58 116.82%
DY 0.00 2.63 0.00 0.00 0.00 1.82 1.98 -
P/NAPS 0.19 0.19 0.29 0.28 0.29 0.35 0.32 -29.33%

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