[PRKCORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 43.98%
YoY- 94.95%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 57,008 29,275 87,682 74,814 55,353 25,633 126,157 -41.19%
PBT 20,256 9,423 15,284 13,940 9,905 4,500 12,149 40.73%
Tax -6,386 -3,047 -6,078 -4,290 -2,980 -3,731 -10,081 -26.30%
NP 13,870 6,376 9,206 9,650 6,925 769 2,068 256.88%
-
NP to SH 6,632 3,034 4,169 5,061 3,515 769 2,068 117.93%
-
Tax Rate 31.53% 32.34% 39.77% 30.77% 30.09% 82.91% 82.98% -
Total Cost 43,138 22,899 78,476 65,164 48,428 24,864 124,089 -50.65%
-
Net Worth 347,104 344,454 340,662 317,062 314,552 313,592 403,211 -9.53%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,998 - - - 1,996 -
Div Payout % - - 47.93% - - - 96.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 347,104 344,454 340,662 317,062 314,552 313,592 403,211 -9.53%
NOSH 100,030 100,132 99,900 100,019 99,857 99,870 99,804 0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.33% 21.78% 10.50% 12.90% 12.51% 3.00% 1.64% -
ROE 1.91% 0.88% 1.22% 1.60% 1.12% 0.25% 0.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.99 29.24 87.77 74.80 55.43 25.67 126.40 -41.28%
EPS 6.63 3.03 4.17 5.06 3.52 0.77 2.07 117.74%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 3.47 3.44 3.41 3.17 3.15 3.14 4.04 -9.66%
Adjusted Per Share Value based on latest NOSH - 99,741
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.38 28.95 86.72 73.99 54.74 25.35 124.77 -41.19%
EPS 6.56 3.00 4.12 5.01 3.48 0.76 2.05 117.61%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.97 -
NAPS 3.4329 3.4067 3.3692 3.1358 3.111 3.1015 3.9878 -9.53%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.75 0.50 0.55 0.65 0.78 0.86 -
P/RPS 1.12 2.57 0.57 0.74 1.17 3.04 0.68 39.59%
P/EPS 9.65 24.75 11.98 10.87 18.47 101.30 41.50 -62.28%
EY 10.36 4.04 8.35 9.20 5.42 0.99 2.41 165.08%
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.33 -
P/NAPS 0.18 0.22 0.15 0.17 0.21 0.25 0.21 -9.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 13/06/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.70 0.59 0.60 0.55 0.52 0.61 0.76 -
P/RPS 1.23 2.02 0.68 0.74 0.94 2.38 0.60 61.58%
P/EPS 10.56 19.47 14.38 10.87 14.77 79.22 36.68 -56.49%
EY 9.47 5.14 6.96 9.20 6.77 1.26 2.73 129.67%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.63 -
P/NAPS 0.20 0.17 0.18 0.17 0.17 0.19 0.19 3.48%

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