[PRKCORP] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 398.49%
YoY- 60.59%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 84,441 50,858 167,043 139,655 58,498 22,615 133,986 -26.55%
PBT 109,130 24,708 71,088 57,117 17,003 4,405 59,623 49.79%
Tax -9,360 -5,923 -19,319 -14,852 -4,617 -2,458 -15,309 -28.02%
NP 99,770 18,785 51,769 42,265 12,386 1,947 44,314 72.03%
-
NP to SH 91,141 15,346 38,796 32,771 6,574 -2,030 26,474 128.51%
-
Tax Rate 8.58% 23.97% 27.18% 26.00% 27.15% 55.80% 25.68% -
Total Cost -15,329 32,073 115,274 97,390 46,112 20,668 89,672 -
-
Net Worth 590,006 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 590,006 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
NOSH 100,001 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 118.15% 36.94% 30.99% 30.26% 21.17% 8.61% 33.07% -
ROE 15.45% 2.47% 6.89% 5.92% 1.24% -0.39% 5.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 84.44 50.86 167.04 139.66 58.50 22.62 133.99 -26.55%
EPS 91.14 15.35 38.80 32.77 6.57 -2.03 26.47 128.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.90 6.21 5.63 5.54 5.32 5.14 5.14 9.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 83.51 50.30 165.21 138.12 57.86 22.37 132.51 -26.55%
EPS 90.14 15.18 38.37 32.41 6.50 -2.01 26.18 128.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8352 6.1418 5.5681 5.4791 5.2615 5.0835 5.0835 9.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.71 2.88 2.35 3.58 3.62 3.67 2.92 -
P/RPS 3.21 5.66 1.41 2.56 6.19 16.23 2.18 29.52%
P/EPS 2.97 18.77 6.06 10.92 55.07 -180.79 11.03 -58.40%
EY 33.63 5.33 16.51 9.15 1.82 -0.55 9.07 140.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.65 0.68 0.71 0.57 -13.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 -
Price 2.60 3.12 3.07 2.68 3.62 3.66 3.65 -
P/RPS 3.08 6.13 1.84 1.92 6.19 16.18 2.72 8.66%
P/EPS 2.85 20.33 7.91 8.18 55.07 -180.30 13.79 -65.14%
EY 35.05 4.92 12.64 12.23 1.82 -0.55 7.25 186.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.55 0.48 0.68 0.71 0.71 -27.37%

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