[PARKWD] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 114.4%
YoY- 187.55%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 53,199 35,893 19,557 80,326 60,614 41,752 23,959 70.11%
PBT -3,658 -2,635 -1,684 -2,649 -3,329 -1,582 -367 362.49%
Tax 882 598 451 3,050 544 238 -3 -
NP -2,776 -2,037 -1,233 401 -2,785 -1,344 -370 282.77%
-
NP to SH -2,776 -2,037 -1,233 401 -2,785 -1,344 -370 282.77%
-
Tax Rate - - - - - - - -
Total Cost 55,975 37,930 20,790 79,925 63,399 43,096 24,329 74.19%
-
Net Worth 109,601 115,925 117,758 115,453 105,238 106,836 106,178 2.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 109,601 115,925 117,758 115,453 105,238 106,836 106,178 2.13%
NOSH 125,045 131,419 132,580 114,571 113,673 113,898 112,121 7.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.22% -5.68% -6.30% 0.50% -4.59% -3.22% -1.54% -
ROE -2.53% -1.76% -1.05% 0.35% -2.65% -1.26% -0.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.54 27.31 14.75 70.11 53.32 36.66 21.37 58.17%
EPS -2.22 -1.55 -0.93 0.35 -2.45 -1.18 -0.33 255.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8765 0.8821 0.8882 1.0077 0.9258 0.938 0.947 -5.02%
Adjusted Per Share Value based on latest NOSH - 113,750
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.87 12.73 6.94 28.49 21.50 14.81 8.50 70.09%
EPS -0.98 -0.72 -0.44 0.14 -0.99 -0.48 -0.13 283.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3887 0.4111 0.4176 0.4095 0.3732 0.3789 0.3766 2.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.30 0.40 0.365 0.31 0.33 0.29 0.30 -
P/RPS 0.71 1.46 2.47 0.44 0.62 0.79 1.40 -36.37%
P/EPS -13.51 -25.81 -39.25 88.57 -13.47 -24.58 -90.91 -71.91%
EY -7.40 -3.87 -2.55 1.13 -7.42 -4.07 -1.10 255.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.41 0.31 0.36 0.31 0.32 4.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 27/05/15 16/02/15 24/11/14 26/08/14 15/05/14 -
Price 0.305 0.285 0.325 0.365 0.32 0.31 0.31 -
P/RPS 0.72 1.04 2.20 0.52 0.60 0.85 1.45 -37.26%
P/EPS -13.74 -18.39 -34.95 104.29 -13.06 -26.27 -93.94 -72.20%
EY -7.28 -5.44 -2.86 0.96 -7.66 -3.81 -1.06 260.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.37 0.36 0.35 0.33 0.33 3.99%

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