[PRKCORP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 258.62%
YoY- -63.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
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 62,762 23,979 106,920 70,022 51,047 24,037 175,251 -49.60%
PBT 4,382 2,413 9,869 8,150 2,785 -1,397 23,361 -67.26%
Tax -3,208 -2,053 -7,763 -7,027 -3,493 -1,217 -15,831 -65.53%
NP 1,174 360 2,106 1,123 -708 -2,614 7,530 -71.06%
-
NP to SH 1,174 360 2,106 1,123 -708 -2,614 7,530 -71.06%
-
Tax Rate 73.21% 85.08% 78.66% 86.22% 125.42% - 67.77% -
Total Cost 61,588 23,619 104,814 68,899 51,755 26,651 167,721 -48.75%
-
Net Worth 313,066 310,999 284,636 295,489 294,415 291,534 293,921 4.30%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,836 1,403 - - 1,399 -
Div Payout % - - 87.20% 125.00% - - 18.59% -
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 313,066 310,999 284,636 295,489 294,415 291,534 293,921 4.30%
NOSH 100,341 99,999 91,818 70,187 70,099 70,080 69,981 27.18%
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 1.87% 1.50% 1.97% 1.60% -1.39% -10.87% 4.30% -
ROE 0.38% 0.12% 0.74% 0.38% -0.24% -0.90% 2.56% -
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 62.55 23.98 116.45 99.76 72.82 34.30 250.43 -60.37%
EPS 1.17 0.36 2.30 1.60 -1.01 -3.73 8.37 -73.09%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 2.00 -
NAPS 3.12 3.11 3.10 4.21 4.20 4.16 4.20 -17.99%
Adjusted Per Share Value based on latest NOSH - 69,885
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 62.07 23.72 105.75 69.25 50.49 23.77 173.33 -49.60%
EPS 1.16 0.36 2.08 1.11 -0.70 -2.59 7.45 -71.09%
DPS 0.00 0.00 1.82 1.39 0.00 0.00 1.38 -
NAPS 3.0963 3.0758 2.8151 2.9224 2.9118 2.8833 2.9069 4.30%
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 0.95 1.20 1.16 1.40 1.20 1.03 1.09 -
P/RPS 1.52 5.00 1.00 1.40 1.65 3.00 0.44 128.69%
P/EPS 81.20 333.33 50.57 87.50 -118.81 -27.61 10.13 301.03%
EY 1.23 0.30 1.98 1.14 -0.84 -3.62 9.87 -75.08%
DY 0.00 0.00 1.72 1.43 0.00 0.00 1.83 -
P/NAPS 0.30 0.39 0.37 0.33 0.29 0.25 0.26 10.01%
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 25/08/04 27/05/04 27/02/04 18/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.88 0.90 1.10 1.35 1.44 1.10 1.02 -
P/RPS 1.41 3.75 0.94 1.35 1.98 3.21 0.41 128.00%
P/EPS 75.21 250.00 47.96 84.37 -142.57 -29.49 9.48 298.28%
EY 1.33 0.40 2.09 1.19 -0.70 -3.39 10.55 -74.88%
DY 0.00 0.00 1.82 1.48 0.00 0.00 1.96 -
P/NAPS 0.28 0.29 0.35 0.32 0.34 0.26 0.24 10.83%

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