[PARKWD] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -161.43%
YoY- 15.82%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,659 20,444 27,209 35,818 37,393 44,151 36,002 -28.71%
PBT -1,956 -1,617 -1,267 -5,449 -2,146 -762 -1,303 31.07%
Tax 434 318 229 853 388 124 241 47.96%
NP -1,522 -1,299 -1,038 -4,596 -1,758 -638 -1,062 27.08%
-
NP to SH -1,522 -1,299 -1,038 -4,596 -1,758 -638 -1,062 27.08%
-
Tax Rate - - - - - - - -
Total Cost 23,181 21,743 28,247 40,414 39,151 44,789 37,064 -26.84%
-
Net Worth 96,385 98,211 99,579 100,628 104,674 106,910 107,798 -7.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,385 98,211 99,579 100,628 104,674 106,910 107,798 -7.18%
NOSH 113,582 113,947 114,065 113,846 113,419 113,928 114,193 -0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.03% -6.35% -3.81% -12.83% -4.70% -1.45% -2.95% -
ROE -1.58% -1.32% -1.04% -4.57% -1.68% -0.60% -0.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.07 17.94 23.85 31.46 32.97 38.75 31.53 -28.45%
EPS -1.34 -1.14 -0.91 -4.04 -1.55 -0.56 -0.93 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8486 0.8619 0.873 0.8839 0.9229 0.9384 0.944 -6.85%
Adjusted Per Share Value based on latest NOSH - 113,846
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.68 7.25 9.65 12.70 13.26 15.66 12.77 -28.72%
EPS -0.54 -0.46 -0.37 -1.63 -0.62 -0.23 -0.38 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3418 0.3483 0.3532 0.3569 0.3712 0.3792 0.3823 -7.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.315 0.32 0.33 0.34 0.30 0.32 0.31 -
P/RPS 1.65 1.78 1.38 1.08 0.91 0.83 0.98 41.48%
P/EPS -23.51 -28.07 -36.26 -8.42 -19.35 -57.14 -33.33 -20.74%
EY -4.25 -3.56 -2.76 -11.87 -5.17 -1.75 -3.00 26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.38 0.38 0.33 0.34 0.33 7.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 26/08/13 21/05/13 20/02/13 22/11/12 27/08/12 23/05/12 -
Price 0.31 0.33 0.34 0.30 0.31 0.32 0.33 -
P/RPS 1.63 1.84 1.43 0.95 0.94 0.83 1.05 34.03%
P/EPS -23.13 -28.95 -37.36 -7.43 -20.00 -57.14 -35.48 -24.79%
EY -4.32 -3.45 -2.68 -13.46 -5.00 -1.75 -2.82 32.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.39 0.34 0.34 0.34 0.35 3.77%

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