[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 47.42%
YoY- 131.17%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 110,706 102,532 126,157 128,204 125,524 95,916 106,920 2.34%
PBT 19,810 18,000 12,149 11,110 8,764 9,652 9,869 59.19%
Tax -5,960 -14,924 -10,081 -7,649 -6,416 -8,212 -7,763 -16.16%
NP 13,850 3,076 2,068 3,461 2,348 1,440 2,106 251.41%
-
NP to SH 7,030 3,076 2,068 3,461 2,348 1,440 2,106 123.52%
-
Tax Rate 30.09% 82.91% 82.98% 68.85% 73.21% 85.08% 78.66% -
Total Cost 96,856 99,456 124,089 124,742 123,176 94,476 104,814 -5.13%
-
Net Worth 314,552 313,592 403,211 312,518 313,066 310,999 284,636 6.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,996 - - - 1,836 -
Div Payout % - - 96.52% - - - 87.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 314,552 313,592 403,211 312,518 313,066 310,999 284,636 6.89%
NOSH 99,857 99,870 99,804 99,846 100,341 99,999 91,818 5.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.51% 3.00% 1.64% 2.70% 1.87% 1.50% 1.97% -
ROE 2.23% 0.98% 0.51% 1.11% 0.75% 0.46% 0.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 110.86 102.67 126.40 128.40 125.10 95.92 116.45 -3.22%
EPS 7.04 3.08 2.07 3.47 2.34 1.44 2.30 110.95%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 3.15 3.14 4.04 3.13 3.12 3.11 3.10 1.07%
Adjusted Per Share Value based on latest NOSH - 100,140
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 109.49 101.41 124.77 126.80 124.14 94.86 105.75 2.34%
EPS 6.95 3.04 2.05 3.42 2.32 1.42 2.08 123.66%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.82 -
NAPS 3.111 3.1015 3.9878 3.0908 3.0963 3.0758 2.8151 6.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.78 0.86 0.77 0.95 1.20 1.16 -
P/RPS 0.59 0.76 0.68 0.60 0.76 1.25 1.00 -29.67%
P/EPS 9.23 25.32 41.50 22.21 40.60 83.33 50.57 -67.85%
EY 10.83 3.95 2.41 4.50 2.46 1.20 1.98 210.76%
DY 0.00 0.00 2.33 0.00 0.00 0.00 1.72 -
P/NAPS 0.21 0.25 0.21 0.25 0.30 0.39 0.37 -31.47%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 30/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.52 0.61 0.76 0.90 0.88 0.90 1.10 -
P/RPS 0.47 0.59 0.60 0.70 0.70 0.94 0.94 -37.03%
P/EPS 7.39 19.81 36.68 25.96 37.61 62.50 47.96 -71.29%
EY 13.54 5.05 2.73 3.85 2.66 1.60 2.09 247.91%
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.82 -
P/NAPS 0.17 0.19 0.19 0.29 0.28 0.29 0.35 -38.23%

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