[PRKCORP] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.28%
YoY- 348.41%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 23,442 27,410 20,558 19,518 26,807 32,141 20,771 8.39%
PBT 9,426 10,465 8,132 8,291 6,354 9,673 6,158 32.78%
Tax -3,159 -2,515 -2,792 -2,366 -1,964 -2,460 -1,839 43.38%
NP 6,267 7,950 5,340 5,925 4,390 7,213 4,319 28.14%
-
NP to SH 3,336 4,423 2,871 3,103 2,244 4,769 2,375 25.39%
-
Tax Rate 33.51% 24.03% 34.33% 28.54% 30.91% 25.43% 29.86% -
Total Cost 17,175 19,460 15,218 13,593 22,417 24,928 16,452 2.90%
-
Net Worth 389,532 387,262 384,133 381,477 378,674 375,921 372,216 3.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,882 - - - -
Div Payout % - - - 60.66% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 389,532 387,262 384,133 381,477 378,674 375,921 372,216 3.07%
NOSH 99,880 100,067 100,034 100,125 100,178 99,979 99,789 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.73% 29.00% 25.98% 30.36% 16.38% 22.44% 20.79% -
ROE 0.86% 1.14% 0.75% 0.81% 0.59% 1.27% 0.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.47 27.39 20.55 19.49 26.76 32.15 20.81 8.34%
EPS 3.34 4.42 2.87 3.10 2.24 4.77 2.38 25.32%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 3.90 3.87 3.84 3.81 3.78 3.76 3.73 3.01%
Adjusted Per Share Value based on latest NOSH - 100,125
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.18 27.11 20.33 19.30 26.51 31.79 20.54 8.38%
EPS 3.30 4.37 2.84 3.07 2.22 4.72 2.35 25.37%
DPS 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
NAPS 3.8525 3.8301 3.7991 3.7729 3.7451 3.7179 3.6813 3.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.60 0.65 0.57 0.63 0.84 0.89 -
P/RPS 3.79 2.19 3.16 2.92 2.35 2.61 4.28 -7.77%
P/EPS 26.65 13.57 22.65 18.39 28.12 17.61 37.39 -20.19%
EY 3.75 7.37 4.42 5.44 3.56 5.68 2.67 25.38%
DY 0.00 0.00 0.00 3.30 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.17 0.15 0.17 0.22 0.24 -2.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.82 0.74 0.65 0.65 0.54 0.60 0.90 -
P/RPS 3.49 2.70 3.16 3.33 2.02 1.87 4.32 -13.24%
P/EPS 24.55 16.74 22.65 20.97 24.11 12.58 37.82 -25.01%
EY 4.07 5.97 4.42 4.77 4.15 7.95 2.64 33.41%
DY 0.00 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.17 0.17 0.14 0.16 0.24 -8.50%

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