[PRKCORP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 84.39%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,615 133,986 95,852 60,813 32,273 157,383 96,390 -61.99%
PBT 4,405 59,623 45,073 28,869 15,241 75,897 45,084 -78.81%
Tax -2,458 -15,309 -11,201 -7,389 -3,932 -19,303 -11,248 -63.75%
NP 1,947 44,314 33,872 21,480 11,309 56,594 33,836 -85.12%
-
NP to SH -2,030 26,474 20,406 12,535 6,798 38,057 22,169 -
-
Tax Rate 55.80% 25.68% 24.85% 25.59% 25.80% 25.43% 24.95% -
Total Cost 20,668 89,672 61,980 39,333 20,964 100,789 62,554 -52.23%
-
Net Worth 513,999 513,999 503,000 478,999 465,000 467,999 453,000 8.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 513,999 513,999 503,000 478,999 465,000 467,999 453,000 8.79%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.61% 33.07% 35.34% 35.32% 35.04% 35.96% 35.10% -
ROE -0.39% 5.15% 4.06% 2.62% 1.46% 8.13% 4.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.62 133.99 95.85 60.81 32.27 157.38 96.39 -61.98%
EPS -2.03 26.47 20.41 12.54 6.80 38.06 22.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 5.14 5.03 4.79 4.65 4.68 4.53 8.79%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.37 132.51 94.80 60.14 31.92 155.65 95.33 -61.98%
EPS -2.01 26.18 20.18 12.40 6.72 37.64 21.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0835 5.0835 4.9747 4.7374 4.5989 4.6286 4.4802 8.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.67 2.92 2.92 2.40 1.49 1.26 1.34 -
P/RPS 16.23 2.18 3.05 3.95 4.62 0.80 1.39 415.44%
P/EPS -180.79 11.03 14.31 19.15 21.92 3.31 6.04 -
EY -0.55 9.07 6.99 5.22 4.56 30.20 16.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.58 0.50 0.32 0.27 0.30 77.68%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 -
Price 3.66 3.65 2.99 2.92 2.19 1.21 1.25 -
P/RPS 16.18 2.72 3.12 4.80 6.79 0.77 1.30 437.88%
P/EPS -180.30 13.79 14.65 23.29 32.22 3.18 5.64 -
EY -0.55 7.25 6.82 4.29 3.10 31.45 17.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.59 0.61 0.47 0.26 0.28 86.05%

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