[PARKWD] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -93.8%
YoY- -89.6%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 116,191 88,642 53,542 24,915 94,021 70,896 43,584 92.37%
PBT 11,137 5,903 902 521 6,727 5,791 4,009 97.73%
Tax -3,232 -1,768 -581 -260 -2,515 -757 -83 1051.41%
NP 7,905 4,135 321 261 4,212 5,034 3,926 59.52%
-
NP to SH 7,905 4,135 321 261 4,212 5,034 3,926 59.52%
-
Tax Rate 29.02% 29.95% 64.41% 49.90% 37.39% 13.07% 2.07% -
Total Cost 108,286 84,507 53,221 24,654 89,809 65,862 39,658 95.47%
-
Net Worth 91,807 84,294 78,589 84,564 84,151 72,805 71,855 17.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,384 - - - 1,122 - - -
Div Payout % 30.17% - - - 26.64% - - -
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 91,807 84,294 78,589 84,564 84,151 72,805 71,855 17.76%
NOSH 119,230 113,911 110,689 104,400 103,890 104,008 104,137 9.45%
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 6.80% 4.66% 0.60% 1.05% 4.48% 7.10% 9.01% -
ROE 8.61% 4.91% 0.41% 0.31% 5.01% 6.91% 5.46% -
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 97.45 77.82 48.37 23.86 90.50 68.16 41.85 75.77%
EPS 6.63 3.63 0.29 0.25 3.60 4.84 3.77 45.74%
DPS 2.00 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.77 0.74 0.71 0.81 0.81 0.70 0.69 7.59%
Adjusted Per Share Value based on latest NOSH - 104,400
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.21 31.44 18.99 8.84 33.34 25.14 15.46 92.36%
EPS 2.80 1.47 0.11 0.09 1.49 1.79 1.39 59.56%
DPS 0.85 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.3256 0.299 0.2787 0.2999 0.2984 0.2582 0.2548 17.77%
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 0.70 0.82 0.88 0.69 0.47 0.45 0.49 -
P/RPS 0.72 1.05 1.82 2.89 0.52 0.66 1.17 -27.67%
P/EPS 10.56 22.59 303.45 276.00 11.59 9.30 13.00 -12.95%
EY 9.47 4.43 0.33 0.36 8.63 10.76 7.69 14.90%
DY 2.86 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.91 1.11 1.24 0.85 0.58 0.64 0.71 18.01%
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 24/08/04 24/05/04 18/02/04 17/11/03 28/08/03 21/05/03 26/02/03 -
Price 0.65 0.70 0.85 0.94 0.69 0.43 0.42 -
P/RPS 0.67 0.90 1.76 3.94 0.76 0.63 1.00 -23.45%
P/EPS 9.80 19.28 293.10 376.00 17.02 8.88 11.14 -8.19%
EY 10.20 5.19 0.34 0.27 5.88 11.26 8.98 8.87%
DY 3.08 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.84 0.95 1.20 1.16 0.85 0.61 0.61 23.79%

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