[PRKCORP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 128.54%
YoY- 199.4%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 117,100 87,682 99,752 110,706 102,532 126,157 128,204 -5.86%
PBT 37,692 15,284 18,586 19,810 18,000 12,149 11,110 125.95%
Tax -12,188 -6,078 -5,720 -5,960 -14,924 -10,081 -7,649 36.46%
NP 25,504 9,206 12,866 13,850 3,076 2,068 3,461 279.14%
-
NP to SH 12,136 4,169 6,748 7,030 3,076 2,068 3,461 130.98%
-
Tax Rate 32.34% 39.77% 30.78% 30.09% 82.91% 82.98% 68.85% -
Total Cost 91,596 78,476 86,885 96,856 99,456 124,089 124,742 -18.62%
-
Net Worth 344,454 340,662 317,062 314,552 313,592 403,211 312,518 6.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,998 - - - 1,996 - -
Div Payout % - 47.93% - - - 96.52% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 344,454 340,662 317,062 314,552 313,592 403,211 312,518 6.70%
NOSH 100,132 99,900 100,019 99,857 99,870 99,804 99,846 0.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.78% 10.50% 12.90% 12.51% 3.00% 1.64% 2.70% -
ROE 3.52% 1.22% 2.13% 2.23% 0.98% 0.51% 1.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 116.95 87.77 99.73 110.86 102.67 126.40 128.40 -6.04%
EPS 12.12 4.17 6.75 7.04 3.08 2.07 3.47 130.38%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 3.44 3.41 3.17 3.15 3.14 4.04 3.13 6.50%
Adjusted Per Share Value based on latest NOSH - 99,854
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 115.81 86.72 98.66 109.49 101.41 124.77 126.80 -5.87%
EPS 12.00 4.12 6.67 6.95 3.04 2.05 3.42 131.08%
DPS 0.00 1.98 0.00 0.00 0.00 1.97 0.00 -
NAPS 3.4067 3.3692 3.1358 3.111 3.1015 3.9878 3.0908 6.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.75 0.50 0.55 0.65 0.78 0.86 0.77 -
P/RPS 0.64 0.57 0.55 0.59 0.76 0.68 0.60 4.40%
P/EPS 6.19 11.98 8.15 9.23 25.32 41.50 22.21 -57.36%
EY 16.16 8.35 12.27 10.83 3.95 2.41 4.50 134.68%
DY 0.00 4.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.22 0.15 0.17 0.21 0.25 0.21 0.25 -8.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 30/11/04 -
Price 0.59 0.60 0.55 0.52 0.61 0.76 0.90 -
P/RPS 0.50 0.68 0.55 0.47 0.59 0.60 0.70 -20.11%
P/EPS 4.87 14.38 8.15 7.39 19.81 36.68 25.96 -67.26%
EY 20.54 6.96 12.27 13.54 5.05 2.73 3.85 205.63%
DY 0.00 3.33 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.17 0.18 0.17 0.17 0.19 0.19 0.29 -29.97%

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