[PRKCORP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.65%
YoY- -72.03%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 128,204 125,524 95,916 106,920 93,362 102,094 96,148 21.08%
PBT 11,110 8,764 9,652 9,869 10,866 5,570 -5,588 -
Tax -7,649 -6,416 -8,212 -7,763 -9,369 -6,986 -4,868 35.04%
NP 3,461 2,348 1,440 2,106 1,497 -1,416 -10,456 -
-
NP to SH 3,461 2,348 1,440 2,106 1,497 -1,416 -10,456 -
-
Tax Rate 68.85% 73.21% 85.08% 78.66% 86.22% 125.42% - -
Total Cost 124,742 123,176 94,476 104,814 91,865 103,510 106,604 11.01%
-
Net Worth 312,518 313,066 310,999 284,636 295,489 294,415 291,534 4.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,836 1,871 - - -
Div Payout % - - - 87.20% 125.00% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 312,518 313,066 310,999 284,636 295,489 294,415 291,534 4.72%
NOSH 99,846 100,341 99,999 91,818 70,187 70,099 70,080 26.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.70% 1.87% 1.50% 1.97% 1.60% -1.39% -10.87% -
ROE 1.11% 0.75% 0.46% 0.74% 0.51% -0.48% -3.59% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 128.40 125.10 95.92 116.45 133.02 145.64 137.20 -4.31%
EPS 3.47 2.34 1.44 2.30 2.13 -2.02 -14.92 -
DPS 0.00 0.00 0.00 2.00 2.67 0.00 0.00 -
NAPS 3.13 3.12 3.11 3.10 4.21 4.20 4.16 -17.23%
Adjusted Per Share Value based on latest NOSH - 92,558
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 128.20 125.52 95.92 106.92 93.36 102.09 96.15 21.07%
EPS 3.46 2.35 1.44 2.11 1.50 -1.42 -10.46 -
DPS 0.00 0.00 0.00 1.84 1.87 0.00 0.00 -
NAPS 3.1252 3.1307 3.11 2.8464 2.9549 2.9442 2.9153 4.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.95 1.20 1.16 1.40 1.20 1.03 -
P/RPS 0.60 0.76 1.25 1.00 1.05 0.82 0.75 -13.78%
P/EPS 22.21 40.60 83.33 50.57 65.62 -59.41 -6.90 -
EY 4.50 2.46 1.20 1.98 1.52 -1.68 -14.49 -
DY 0.00 0.00 0.00 1.72 1.90 0.00 0.00 -
P/NAPS 0.25 0.30 0.39 0.37 0.33 0.29 0.25 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 27/05/04 27/02/04 18/11/03 27/08/03 27/05/03 -
Price 0.90 0.88 0.90 1.10 1.35 1.44 1.10 -
P/RPS 0.70 0.70 0.94 0.94 1.01 0.99 0.80 -8.49%
P/EPS 25.96 37.61 62.50 47.96 63.28 -71.29 -7.37 -
EY 3.85 2.66 1.60 2.09 1.58 -1.40 -13.56 -
DY 0.00 0.00 0.00 1.82 1.98 0.00 0.00 -
P/NAPS 0.29 0.28 0.29 0.35 0.32 0.34 0.26 7.53%

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