[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 205.74%
YoY- -63.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP'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 125,524 95,916 106,920 93,362 102,094 96,148 175,251 -19.96%
PBT 8,764 9,652 9,869 10,866 5,570 -5,588 23,361 -48.01%
Tax -6,416 -8,212 -7,763 -9,369 -6,986 -4,868 -15,831 -45.26%
NP 2,348 1,440 2,106 1,497 -1,416 -10,456 7,530 -54.04%
-
NP to SH 2,348 1,440 2,106 1,497 -1,416 -10,456 7,530 -54.04%
-
Tax Rate 73.21% 85.08% 78.66% 86.22% 125.42% - 67.77% -
Total Cost 123,176 94,476 104,814 91,865 103,510 106,604 167,721 -18.61%
-
Net Worth 313,066 310,999 284,636 295,489 294,415 291,534 293,921 4.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,836 1,871 - - 1,399 -
Div Payout % - - 87.20% 125.00% - - 18.59% -
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 313,066 310,999 284,636 295,489 294,415 291,534 293,921 4.30%
NOSH 100,341 99,999 91,818 70,187 70,099 70,080 69,981 27.18%
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 1.87% 1.50% 1.97% 1.60% -1.39% -10.87% 4.30% -
ROE 0.75% 0.46% 0.74% 0.51% -0.48% -3.59% 2.56% -
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 125.10 95.92 116.45 133.02 145.64 137.20 250.43 -37.06%
EPS 2.34 1.44 2.30 2.13 -2.02 -14.92 8.37 -57.27%
DPS 0.00 0.00 2.00 2.67 0.00 0.00 2.00 -
NAPS 3.12 3.11 3.10 4.21 4.20 4.16 4.20 -17.99%
Adjusted Per Share Value based on latest NOSH - 69,885
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 125.52 95.92 106.92 93.36 102.09 96.15 175.25 -19.96%
EPS 2.35 1.44 2.11 1.50 -1.42 -10.46 7.53 -54.02%
DPS 0.00 0.00 1.84 1.87 0.00 0.00 1.40 -
NAPS 3.1307 3.11 2.8464 2.9549 2.9442 2.9153 2.9392 4.30%
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 0.95 1.20 1.16 1.40 1.20 1.03 1.09 -
P/RPS 0.76 1.25 1.00 1.05 0.82 0.75 0.44 44.00%
P/EPS 40.60 83.33 50.57 65.62 -59.41 -6.90 10.13 152.52%
EY 2.46 1.20 1.98 1.52 -1.68 -14.49 9.87 -60.42%
DY 0.00 0.00 1.72 1.90 0.00 0.00 1.83 -
P/NAPS 0.30 0.39 0.37 0.33 0.29 0.25 0.26 10.01%
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 27/05/04 27/02/04 18/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.88 0.90 1.10 1.35 1.44 1.10 1.02 -
P/RPS 0.70 0.94 0.94 1.01 0.99 0.80 0.41 42.89%
P/EPS 37.61 62.50 47.96 63.28 -71.29 -7.37 9.48 150.81%
EY 2.66 1.60 2.09 1.58 -1.40 -13.56 10.55 -60.12%
DY 0.00 0.00 1.82 1.98 0.00 0.00 1.96 -
P/NAPS 0.28 0.29 0.35 0.32 0.34 0.26 0.24 10.83%

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