[PRKCORP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.79%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 58,498 22,615 133,986 95,852 60,813 32,273 157,383 -48.39%
PBT 17,003 4,405 59,623 45,073 28,869 15,241 75,897 -63.21%
Tax -4,617 -2,458 -15,309 -11,201 -7,389 -3,932 -19,303 -61.56%
NP 12,386 1,947 44,314 33,872 21,480 11,309 56,594 -63.78%
-
NP to SH 6,574 -2,030 26,474 20,406 12,535 6,798 38,057 -69.08%
-
Tax Rate 27.15% 55.80% 25.68% 24.85% 25.59% 25.80% 25.43% -
Total Cost 46,112 20,668 89,672 61,980 39,333 20,964 100,789 -40.71%
-
Net Worth 532,000 513,999 513,999 503,000 478,999 465,000 467,999 8.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 532,000 513,999 513,999 503,000 478,999 465,000 467,999 8.94%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.17% 8.61% 33.07% 35.34% 35.32% 35.04% 35.96% -
ROE 1.24% -0.39% 5.15% 4.06% 2.62% 1.46% 8.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.50 22.62 133.99 95.85 60.81 32.27 157.38 -48.39%
EPS 6.57 -2.03 26.47 20.41 12.54 6.80 38.06 -69.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.32 5.14 5.14 5.03 4.79 4.65 4.68 8.94%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.86 22.37 132.51 94.80 60.14 31.92 155.65 -48.39%
EPS 6.50 -2.01 26.18 20.18 12.40 6.72 37.64 -69.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2615 5.0835 5.0835 4.9747 4.7374 4.5989 4.6286 8.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.62 3.67 2.92 2.92 2.40 1.49 1.26 -
P/RPS 6.19 16.23 2.18 3.05 3.95 4.62 0.80 292.67%
P/EPS 55.07 -180.79 11.03 14.31 19.15 21.92 3.31 555.08%
EY 1.82 -0.55 9.07 6.99 5.22 4.56 30.20 -84.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.57 0.58 0.50 0.32 0.27 85.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 3.62 3.66 3.65 2.99 2.92 2.19 1.21 -
P/RPS 6.19 16.18 2.72 3.12 4.80 6.79 0.77 302.83%
P/EPS 55.07 -180.30 13.79 14.65 23.29 32.22 3.18 572.86%
EY 1.82 -0.55 7.25 6.82 4.29 3.10 31.45 -85.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.71 0.59 0.61 0.47 0.26 90.16%

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