[PRKCORP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -17.62%
YoY- 101.6%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 84,292 57,008 29,275 87,682 74,814 55,353 25,633 120.97%
PBT 31,466 20,256 9,423 15,284 13,940 9,905 4,500 265.23%
Tax -11,977 -6,386 -3,047 -6,078 -4,290 -2,980 -3,731 117.45%
NP 19,489 13,870 6,376 9,206 9,650 6,925 769 761.10%
-
NP to SH 9,835 6,632 3,034 4,169 5,061 3,515 769 446.04%
-
Tax Rate 38.06% 31.53% 32.34% 39.77% 30.77% 30.09% 82.91% -
Total Cost 64,803 43,138 22,899 78,476 65,164 48,428 24,864 89.27%
-
Net Worth 349,142 347,104 344,454 340,662 317,062 314,552 313,592 7.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,998 - - - -
Div Payout % - - - 47.93% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 349,142 347,104 344,454 340,662 317,062 314,552 313,592 7.41%
NOSH 100,040 100,030 100,132 99,900 100,019 99,857 99,870 0.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 23.12% 24.33% 21.78% 10.50% 12.90% 12.51% 3.00% -
ROE 2.82% 1.91% 0.88% 1.22% 1.60% 1.12% 0.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 84.26 56.99 29.24 87.77 74.80 55.43 25.67 120.70%
EPS 9.84 6.63 3.03 4.17 5.06 3.52 0.77 445.75%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.49 3.47 3.44 3.41 3.17 3.15 3.14 7.29%
Adjusted Per Share Value based on latest NOSH - 99,514
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 83.37 56.38 28.95 86.72 73.99 54.74 25.35 120.99%
EPS 9.73 6.56 3.00 4.12 5.01 3.48 0.76 446.41%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
NAPS 3.4531 3.4329 3.4067 3.3692 3.1358 3.111 3.1015 7.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.64 0.64 0.75 0.50 0.55 0.65 0.78 -
P/RPS 0.76 1.12 2.57 0.57 0.74 1.17 3.04 -60.28%
P/EPS 6.51 9.65 24.75 11.98 10.87 18.47 101.30 -83.92%
EY 15.36 10.36 4.04 8.35 9.20 5.42 0.99 521.03%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.15 0.17 0.21 0.25 -19.65%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 13/06/06 28/02/06 29/11/05 25/08/05 26/05/05 -
Price 0.65 0.70 0.59 0.60 0.55 0.52 0.61 -
P/RPS 0.77 1.23 2.02 0.68 0.74 0.94 2.38 -52.83%
P/EPS 6.61 10.56 19.47 14.38 10.87 14.77 79.22 -80.87%
EY 15.12 9.47 5.14 6.96 9.20 6.77 1.26 423.35%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.17 0.18 0.17 0.17 0.19 0.00%

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