[PARKSON] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 16.79%
YoY- -126.74%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 77,198 79,014 82,784 50,591 49,883 47,263 44,101 45.09%
PBT 7,253 8,515 8,440 -208 -606 -11,632 1,214 228.18%
Tax -3,617 -4,171 -3,305 -446 -180 -2,623 -913 149.74%
NP 3,636 4,344 5,135 -654 -786 -14,255 301 424.08%
-
NP to SH 3,636 4,344 5,135 -654 -786 -14,255 301 424.08%
-
Tax Rate 49.87% 48.98% 39.16% - - - 75.21% -
Total Cost 73,562 74,670 77,649 51,245 50,669 61,518 43,800 41.15%
-
Net Worth 64,955 58,991 59,048 49,050 50,154 56,019 60,952 4.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 74 - - - 74 - -
Div Payout % - 1.72% - - - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,955 58,991 59,048 49,050 50,154 56,019 60,952 4.31%
NOSH 74,661 74,673 74,745 74,318 74,857 74,692 75,249 -0.52%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.71% 5.50% 6.20% -1.29% -1.58% -30.16% 0.68% -
ROE 5.60% 7.36% 8.70% -1.33% -1.57% -25.45% 0.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 103.40 105.81 110.75 68.07 66.64 63.28 58.61 45.85%
EPS 4.87 5.81 6.87 -0.88 -1.05 -19.08 0.40 426.82%
DPS 0.00 0.10 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.87 0.79 0.79 0.66 0.67 0.75 0.81 4.86%
Adjusted Per Share Value based on latest NOSH - 74,318
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.69 6.85 7.18 4.39 4.33 4.10 3.82 45.14%
EPS 0.32 0.38 0.45 -0.06 -0.07 -1.24 0.03 382.48%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0563 0.0511 0.0512 0.0425 0.0435 0.0486 0.0528 4.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.56 1.58 1.70 1.82 1.82 1.54 2.34 -
P/RPS 1.51 1.49 1.53 2.67 2.73 2.43 3.99 -47.58%
P/EPS 32.03 27.16 24.75 -206.82 -173.33 -8.07 585.00 -85.50%
EY 3.12 3.68 4.04 -0.48 -0.58 -12.39 0.17 592.09%
DY 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 1.79 2.00 2.15 2.76 2.72 2.05 2.89 -27.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 25/05/04 26/02/04 19/11/03 27/08/03 19/05/03 -
Price 3.19 1.94 1.58 1.86 1.98 2.06 1.39 -
P/RPS 3.09 1.83 1.43 2.73 2.97 3.26 2.37 19.28%
P/EPS 65.50 33.35 23.00 -211.36 -188.57 -10.79 347.50 -67.02%
EY 1.53 3.00 4.35 -0.47 -0.53 -9.26 0.29 202.14%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 3.67 2.46 2.00 2.82 2.96 2.75 1.72 65.51%

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