[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -82.91%
YoY- 113.77%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 126,157 96,153 62,762 23,979 106,920 70,022 51,047 82.29%
PBT 12,149 8,333 4,382 2,413 9,869 8,150 2,785 165.78%
Tax -10,081 -5,737 -3,208 -2,053 -7,763 -7,027 -3,493 102.05%
NP 2,068 2,596 1,174 360 2,106 1,123 -708 -
-
NP to SH 2,068 2,596 1,174 360 2,106 1,123 -708 -
-
Tax Rate 82.98% 68.85% 73.21% 85.08% 78.66% 86.22% 125.42% -
Total Cost 124,089 93,557 61,588 23,619 104,814 68,899 51,755 78.66%
-
Net Worth 403,211 312,518 313,066 310,999 284,636 295,489 294,415 23.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,996 - - - 1,836 1,403 - -
Div Payout % 96.52% - - - 87.20% 125.00% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 403,211 312,518 313,066 310,999 284,636 295,489 294,415 23.20%
NOSH 99,804 99,846 100,341 99,999 91,818 70,187 70,099 26.42%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.64% 2.70% 1.87% 1.50% 1.97% 1.60% -1.39% -
ROE 0.51% 0.83% 0.38% 0.12% 0.74% 0.38% -0.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.40 96.30 62.55 23.98 116.45 99.76 72.82 44.19%
EPS 2.07 2.60 1.17 0.36 2.30 1.60 -1.01 -
DPS 2.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 4.04 3.13 3.12 3.11 3.10 4.21 4.20 -2.54%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.77 95.10 62.07 23.72 105.75 69.25 50.49 82.28%
EPS 2.05 2.57 1.16 0.36 2.08 1.11 -0.70 -
DPS 1.97 0.00 0.00 0.00 1.82 1.39 0.00 -
NAPS 3.9878 3.0908 3.0963 3.0758 2.8151 2.9224 2.9118 23.20%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.86 0.77 0.95 1.20 1.16 1.40 1.20 -
P/RPS 0.68 0.80 1.52 5.00 1.00 1.40 1.65 -44.47%
P/EPS 41.50 29.62 81.20 333.33 50.57 87.50 -118.81 -
EY 2.41 3.38 1.23 0.30 1.98 1.14 -0.84 -
DY 2.33 0.00 0.00 0.00 1.72 1.43 0.00 -
P/NAPS 0.21 0.25 0.30 0.39 0.37 0.33 0.29 -19.28%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 25/08/04 27/05/04 27/02/04 18/11/03 27/08/03 -
Price 0.76 0.90 0.88 0.90 1.10 1.35 1.44 -
P/RPS 0.60 0.93 1.41 3.75 0.94 1.35 1.98 -54.72%
P/EPS 36.68 34.62 75.21 250.00 47.96 84.37 -142.57 -
EY 2.73 2.89 1.33 0.40 2.09 1.19 -0.70 -
DY 2.63 0.00 0.00 0.00 1.82 1.48 0.00 -
P/NAPS 0.19 0.29 0.28 0.29 0.35 0.32 0.34 -32.03%

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