[PRKCORP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 29.74%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 139,655 58,498 22,615 133,986 95,852 60,813 32,273 165.31%
PBT 57,117 17,003 4,405 59,623 45,073 28,869 15,241 141.07%
Tax -14,852 -4,617 -2,458 -15,309 -11,201 -7,389 -3,932 142.34%
NP 42,265 12,386 1,947 44,314 33,872 21,480 11,309 140.63%
-
NP to SH 32,771 6,574 -2,030 26,474 20,406 12,535 6,798 185.09%
-
Tax Rate 26.00% 27.15% 55.80% 25.68% 24.85% 25.59% 25.80% -
Total Cost 97,390 46,112 20,668 89,672 61,980 39,333 20,964 178.15%
-
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 30.26% 21.17% 8.61% 33.07% 35.34% 35.32% 35.04% -
ROE 5.92% 1.24% -0.39% 5.15% 4.06% 2.62% 1.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.66 58.50 22.62 133.99 95.85 60.81 32.27 165.33%
EPS 32.77 6.57 -2.03 26.47 20.41 12.54 6.80 185.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.32 5.14 5.14 5.03 4.79 4.65 12.37%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.12 57.86 22.37 132.51 94.80 60.14 31.92 165.30%
EPS 32.41 6.50 -2.01 26.18 20.18 12.40 6.72 185.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4791 5.2615 5.0835 5.0835 4.9747 4.7374 4.5989 12.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.58 3.62 3.67 2.92 2.92 2.40 1.49 -
P/RPS 2.56 6.19 16.23 2.18 3.05 3.95 4.62 -32.51%
P/EPS 10.92 55.07 -180.79 11.03 14.31 19.15 21.92 -37.13%
EY 9.15 1.82 -0.55 9.07 6.99 5.22 4.56 59.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.71 0.57 0.58 0.50 0.32 60.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 2.68 3.62 3.66 3.65 2.99 2.92 2.19 -
P/RPS 1.92 6.19 16.18 2.72 3.12 4.80 6.79 -56.88%
P/EPS 8.18 55.07 -180.30 13.79 14.65 23.29 32.22 -59.87%
EY 12.23 1.82 -0.55 7.25 6.82 4.29 3.10 149.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.71 0.71 0.59 0.61 0.47 1.41%

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