[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -62.81%
YoY- 113.61%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 87,682 74,814 55,353 25,633 126,157 96,153 62,762 24.89%
PBT 15,284 13,940 9,905 4,500 12,149 8,333 4,382 129.46%
Tax -6,078 -4,290 -2,980 -3,731 -10,081 -5,737 -3,208 52.93%
NP 9,206 9,650 6,925 769 2,068 2,596 1,174 293.22%
-
NP to SH 4,169 5,061 3,515 769 2,068 2,596 1,174 132.22%
-
Tax Rate 39.77% 30.77% 30.09% 82.91% 82.98% 68.85% 73.21% -
Total Cost 78,476 65,164 48,428 24,864 124,089 93,557 61,588 17.48%
-
Net Worth 340,662 317,062 314,552 313,592 403,211 312,518 313,066 5.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,998 - - - 1,996 - - -
Div Payout % 47.93% - - - 96.52% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 340,662 317,062 314,552 313,592 403,211 312,518 313,066 5.77%
NOSH 99,900 100,019 99,857 99,870 99,804 99,846 100,341 -0.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.50% 12.90% 12.51% 3.00% 1.64% 2.70% 1.87% -
ROE 1.22% 1.60% 1.12% 0.25% 0.51% 0.83% 0.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 87.77 74.80 55.43 25.67 126.40 96.30 62.55 25.25%
EPS 4.17 5.06 3.52 0.77 2.07 2.60 1.17 132.78%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.41 3.17 3.15 3.14 4.04 3.13 3.12 6.08%
Adjusted Per Share Value based on latest NOSH - 99,870
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 86.72 73.99 54.74 25.35 124.77 95.10 62.07 24.89%
EPS 4.12 5.01 3.48 0.76 2.05 2.57 1.16 132.25%
DPS 1.98 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 3.3692 3.1358 3.111 3.1015 3.9878 3.0908 3.0963 5.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.55 0.65 0.78 0.86 0.77 0.95 -
P/RPS 0.57 0.74 1.17 3.04 0.68 0.80 1.52 -47.90%
P/EPS 11.98 10.87 18.47 101.30 41.50 29.62 81.20 -71.98%
EY 8.35 9.20 5.42 0.99 2.41 3.38 1.23 257.27%
DY 4.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.15 0.17 0.21 0.25 0.21 0.25 0.30 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 30/11/04 25/08/04 -
Price 0.60 0.55 0.52 0.61 0.76 0.90 0.88 -
P/RPS 0.68 0.74 0.94 2.38 0.60 0.93 1.41 -38.42%
P/EPS 14.38 10.87 14.77 79.22 36.68 34.62 75.21 -66.71%
EY 6.96 9.20 6.77 1.26 2.73 2.89 1.33 200.51%
DY 3.33 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.18 0.17 0.17 0.19 0.19 0.29 0.28 -25.45%

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