[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -27.22%
YoY- 294.54%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,657 84,292 57,008 29,275 87,682 74,814 55,353 80.58%
PBT 43,020 31,466 20,256 9,423 15,284 13,940 9,905 165.49%
Tax -10,668 -11,977 -6,386 -3,047 -6,078 -4,290 -2,980 133.47%
NP 32,352 19,489 13,870 6,376 9,206 9,650 6,925 178.67%
-
NP to SH 19,580 9,835 6,632 3,034 4,169 5,061 3,515 213.25%
-
Tax Rate 24.80% 38.06% 31.53% 32.34% 39.77% 30.77% 30.09% -
Total Cost 102,305 64,803 43,138 22,899 78,476 65,164 48,428 64.41%
-
Net Worth 359,061 349,142 347,104 344,454 340,662 317,062 314,552 9.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,500 - - - 1,998 - - -
Div Payout % 12.77% - - - 47.93% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 359,061 349,142 347,104 344,454 340,662 317,062 314,552 9.19%
NOSH 100,014 100,040 100,030 100,132 99,900 100,019 99,857 0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.03% 23.12% 24.33% 21.78% 10.50% 12.90% 12.51% -
ROE 5.45% 2.82% 1.91% 0.88% 1.22% 1.60% 1.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 134.64 84.26 56.99 29.24 87.77 74.80 55.43 80.40%
EPS 19.58 9.84 6.63 3.03 4.17 5.06 3.52 212.96%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.5901 3.49 3.47 3.44 3.41 3.17 3.15 9.08%
Adjusted Per Share Value based on latest NOSH - 100,132
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.18 83.37 56.38 28.95 86.72 73.99 54.74 80.60%
EPS 19.36 9.73 6.56 3.00 4.12 5.01 3.48 212.98%
DPS 2.47 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 3.5512 3.4531 3.4329 3.4067 3.3692 3.1358 3.111 9.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.81 0.64 0.64 0.75 0.50 0.55 0.65 -
P/RPS 0.60 0.76 1.12 2.57 0.57 0.74 1.17 -35.85%
P/EPS 4.14 6.51 9.65 24.75 11.98 10.87 18.47 -62.99%
EY 24.17 15.36 10.36 4.04 8.35 9.20 5.42 170.18%
DY 3.09 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.18 0.22 0.15 0.17 0.21 6.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 13/06/06 28/02/06 29/11/05 25/08/05 -
Price 0.88 0.65 0.70 0.59 0.60 0.55 0.52 -
P/RPS 0.65 0.77 1.23 2.02 0.68 0.74 0.94 -21.75%
P/EPS 4.50 6.61 10.56 19.47 14.38 10.87 14.77 -54.62%
EY 22.25 15.12 9.47 5.14 6.96 9.20 6.77 120.57%
DY 2.84 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.25 0.19 0.20 0.17 0.18 0.17 0.17 29.22%

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