[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -107.67%
YoY- -129.86%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 167,043 139,655 58,498 22,615 133,986 95,852 60,813 95.77%
PBT 71,088 57,117 17,003 4,405 59,623 45,073 28,869 82.05%
Tax -19,319 -14,852 -4,617 -2,458 -15,309 -11,201 -7,389 89.45%
NP 51,769 42,265 12,386 1,947 44,314 33,872 21,480 79.47%
-
NP to SH 38,796 32,771 6,574 -2,030 26,474 20,406 12,535 111.94%
-
Tax Rate 27.18% 26.00% 27.15% 55.80% 25.68% 24.85% 25.59% -
Total Cost 115,274 97,390 46,112 20,668 89,672 61,980 39,333 104.39%
-
Net Worth 563,000 553,999 532,000 513,999 513,999 503,000 478,999 11.34%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 563,000 553,999 532,000 513,999 513,999 503,000 478,999 11.34%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 30.99% 30.26% 21.17% 8.61% 33.07% 35.34% 35.32% -
ROE 6.89% 5.92% 1.24% -0.39% 5.15% 4.06% 2.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.04 139.66 58.50 22.62 133.99 95.85 60.81 95.77%
EPS 38.80 32.77 6.57 -2.03 26.47 20.41 12.54 111.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.63 5.54 5.32 5.14 5.14 5.03 4.79 11.34%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 165.21 138.12 57.86 22.37 132.51 94.80 60.14 95.78%
EPS 38.37 32.41 6.50 -2.01 26.18 20.18 12.40 111.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5681 5.4791 5.2615 5.0835 5.0835 4.9747 4.7374 11.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.35 3.58 3.62 3.67 2.92 2.92 2.40 -
P/RPS 1.41 2.56 6.19 16.23 2.18 3.05 3.95 -49.58%
P/EPS 6.06 10.92 55.07 -180.79 11.03 14.31 19.15 -53.46%
EY 16.51 9.15 1.82 -0.55 9.07 6.99 5.22 115.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 0.68 0.71 0.57 0.58 0.50 -10.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 3.07 2.68 3.62 3.66 3.65 2.99 2.92 -
P/RPS 1.84 1.92 6.19 16.18 2.72 3.12 4.80 -47.13%
P/EPS 7.91 8.18 55.07 -180.30 13.79 14.65 23.29 -51.22%
EY 12.64 12.23 1.82 -0.55 7.25 6.82 4.29 105.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.68 0.71 0.71 0.59 0.61 -6.65%

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