[PARKWD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -132.91%
YoY- 14.34%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 69,596 47,937 27,209 153,595 117,547 80,154 36,002 55.11%
PBT -4,843 -2,887 -1,267 -9,660 -4,210 -2,064 -1,303 139.75%
Tax 981 547 229 1,606 752 364 241 154.72%
NP -3,862 -2,340 -1,038 -8,054 -3,458 -1,700 -1,062 136.29%
-
NP to SH -3,862 -2,340 -1,038 -8,054 -3,458 -1,700 -1,062 136.29%
-
Tax Rate - - - - - - - -
Total Cost 73,458 50,277 28,247 161,649 121,005 81,854 37,064 57.71%
-
Net Worth 96,390 97,905 99,579 100,432 104,979 107,065 107,798 -7.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,390 97,905 99,579 100,432 104,979 107,065 107,798 -7.17%
NOSH 113,588 113,592 114,065 113,804 113,750 114,093 114,193 -0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.55% -4.88% -3.81% -5.24% -2.94% -2.12% -2.95% -
ROE -4.01% -2.39% -1.04% -8.02% -3.29% -1.59% -0.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.27 42.20 23.85 134.96 103.34 70.25 31.53 55.65%
EPS -3.40 -2.06 -0.91 -7.08 -3.04 -1.49 -0.93 137.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8486 0.8619 0.873 0.8825 0.9229 0.9384 0.944 -6.85%
Adjusted Per Share Value based on latest NOSH - 113,846
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.68 17.00 9.65 54.47 41.69 28.43 12.77 55.09%
EPS -1.37 -0.83 -0.37 -2.86 -1.23 -0.60 -0.38 134.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.3472 0.3532 0.3562 0.3723 0.3797 0.3823 -7.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.32 0.33 0.34 0.30 0.32 0.31 -
P/RPS 0.51 0.76 1.38 0.25 0.29 0.46 0.98 -35.27%
P/EPS -9.26 -15.53 -36.26 -4.80 -9.87 -21.48 -33.33 -57.38%
EY -10.79 -6.44 -2.76 -20.81 -10.13 -4.66 -3.00 134.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.39 0.33 0.34 0.33 7.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 26/08/13 21/05/13 20/02/13 22/11/12 27/08/12 23/05/12 -
Price 0.31 0.33 0.34 0.30 0.31 0.32 0.33 -
P/RPS 0.51 0.78 1.43 0.22 0.30 0.46 1.05 -38.18%
P/EPS -9.12 -16.02 -37.36 -4.24 -10.20 -21.48 -35.48 -59.53%
EY -10.97 -6.24 -2.68 -23.59 -9.81 -4.66 -2.82 147.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.34 0.34 0.34 0.35 3.77%

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