[PARKWD] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	153,800	143,108	134,453	134,058	136,897	136,862	131,901	10.77%
YoY %	7.47%	6.44%	0.29%	-2.07%	0.03%	3.76%	-	-
Horiz. %	116.60%	108.50%	101.93%	101.64%	103.79%	103.76%	100.00%	-
PBT	5,878	2,444	3,647	7,457	8,606	4,731	-231	-
YoY %	140.51%	-32.99%	-51.09%	-13.35%	81.91%	2,148.05%	-	-
Horiz. %	-2,544.59%	-1,058.01%	-1,578.79%	-3,228.14%	-3,725.54%	-2,048.05%	100.00%	-
Tax	-1,557	-824	-2,077	-3,148	-2,758	-1,662	603	-
YoY %	-88.96%	60.33%	34.02%	-14.14%	-65.94%	-375.62%	-	-
Horiz. %	-258.21%	-136.65%	-344.44%	-522.06%	-457.38%	-275.62%	100.00%	-
NP	4,321	1,620	1,570	4,309	5,848	3,069	372	412.12%
YoY %	166.73%	3.18%	-63.56%	-26.32%	90.55%	725.00%	-	-
Horiz. %	1,161.56%	435.48%	422.04%	1,158.33%	1,572.04%	825.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,321	1,620	1,570	4,309	5,848	3,069	372	412.12%
YoY %	166.73%	3.18%	-63.56%	-26.32%	90.55%	725.00%	-	-
Horiz. %	1,161.56%	435.48%	422.04%	1,158.33%	1,572.04%	825.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	33.72%	56.95%	42.22%	32.05%	35.13%	-	-
YoY %	-21.44%	-40.79%	34.89%	31.73%	-8.77%	0.00%	-	-
Horiz. %	75.41%	95.99%	162.11%	120.18%	91.23%	100.00%	-	-
Total Cost	149,479	141,488	132,883	129,749	131,049	133,793	131,529	8.89%
YoY %	5.65%	6.48%	2.42%	-0.99%	-2.05%	1.72%	-	-
Horiz. %	113.65%	107.57%	101.03%	98.65%	99.64%	101.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,819	89,656	88,989	90,850	90,005	92,796	91,805	0.73%
YoY %	3.53%	0.75%	-2.05%	0.94%	-3.01%	1.08%	-	-
Horiz. %	101.10%	97.66%	96.93%	98.96%	98.04%	101.08%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	2,022	2,022	1,800	3,592	3,592	3,592	1,792	8.37%
YoY %	0.00%	12.33%	-49.89%	0.00%	0.00%	100.45%	-	-
Horiz. %	112.83%	112.83%	100.45%	200.45%	200.45%	200.45%	100.00%	-
Div Payout %	46.81%	124.86%	114.65%	83.36%	61.43%	117.05%	481.76%	-
YoY %	-62.51%	8.91%	37.54%	35.70%	-47.52%	-75.70%	-	-
Horiz. %	9.72%	25.92%	23.80%	17.30%	12.75%	24.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	92,819	89,656	88,989	90,850	90,005	92,796	91,805	0.73%
YoY %	3.53%	0.75%	-2.05%	0.94%	-3.01%	1.08%	-	-
Horiz. %	101.10%	97.66%	96.93%	98.96%	98.04%	101.08%	100.00%	-
NOSH	115,777	115,581	115,932	117,499	118,055	120,000	119,476	-2.07%
YoY %	0.17%	-0.30%	-1.33%	-0.47%	-1.62%	0.44%	-	-
Horiz. %	96.90%	96.74%	97.03%	98.35%	98.81%	100.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.81%	1.13%	1.17%	3.21%	4.27%	2.24%	0.28%	-
YoY %	148.67%	-3.42%	-63.55%	-24.82%	90.62%	700.00%	-	-
Horiz. %	1,003.57%	403.57%	417.86%	1,146.43%	1,525.00%	800.00%	100.00%	-
ROE	4.66%	1.81%	1.76%	4.74%	6.50%	3.31%	0.41%	-
YoY %	157.46%	2.84%	-62.87%	-27.08%	96.37%	707.32%	-	-
Horiz. %	1,136.59%	441.46%	429.27%	1,156.10%	1,585.37%	807.32%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	132.84	123.82	115.98	114.09	115.96	114.05	110.40	13.11%
YoY %	7.28%	6.76%	1.66%	-1.61%	1.67%	3.31%	-	-
Horiz. %	120.33%	112.16%	105.05%	103.34%	105.04%	103.31%	100.00%	-
EPS	3.73	1.40	1.35	3.67	4.95	2.56	0.31	424.29%
YoY %	166.43%	3.70%	-63.22%	-25.86%	93.36%	725.81%	-	-
Horiz. %	1,203.23%	451.61%	435.48%	1,183.87%	1,596.77%	825.81%	100.00%	-
DPS	1.75	1.75	1.55	3.06	3.00	3.00	1.50	10.81%
YoY %	0.00%	12.90%	-49.35%	2.00%	0.00%	100.00%	-	-
Horiz. %	116.67%	116.67%	103.33%	204.00%	200.00%	200.00%	100.00%	-
NAPS	0.8017	0.7757	0.7676	0.7732	0.7624	0.7733	0.7684	2.86%
YoY %	3.35%	1.06%	-0.72%	1.42%	-1.41%	0.64%	-	-
Horiz. %	104.33%	100.95%	99.90%	100.62%	99.22%	100.64%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 117,499
RPS	54.55	50.75	47.68	47.54	48.55	48.54	46.78	10.77%
YoY %	7.49%	6.44%	0.29%	-2.08%	0.02%	3.76%	-	-
Horiz. %	116.61%	108.49%	101.92%	101.62%	103.78%	103.76%	100.00%	-
EPS	1.53	0.57	0.56	1.53	2.07	1.09	0.13	416.63%
YoY %	168.42%	1.79%	-63.40%	-26.09%	89.91%	738.46%	-	-
Horiz. %	1,176.92%	438.46%	430.77%	1,176.92%	1,592.31%	838.46%	100.00%	-
DPS	0.72	0.72	0.64	1.27	1.27	1.27	0.64	8.16%
YoY %	0.00%	12.50%	-49.61%	0.00%	0.00%	98.44%	-	-
Horiz. %	112.50%	112.50%	100.00%	198.44%	198.44%	198.44%	100.00%	-
NAPS	0.3292	0.318	0.3156	0.3222	0.3192	0.3291	0.3256	0.73%
YoY %	3.52%	0.76%	-2.05%	0.94%	-3.01%	1.07%	-	-
Horiz. %	101.11%	97.67%	96.93%	98.96%	98.03%	101.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.38	0.50	0.53	0.61	0.69	0.67	0.56	-
P/RPS	0.29	0.40	0.46	0.53	0.60	0.59	0.51	-31.34%
YoY %	-27.50%	-13.04%	-13.21%	-11.67%	1.69%	15.69%	-	-
Horiz. %	56.86%	78.43%	90.20%	103.92%	117.65%	115.69%	100.00%	-
P/EPS	10.18	35.67	39.14	16.63	13.93	26.20	179.86	-85.23%
YoY %	-71.46%	-8.87%	135.36%	19.38%	-46.83%	-85.43%	-	-
Horiz. %	5.66%	19.83%	21.76%	9.25%	7.74%	14.57%	100.00%	-
EY	9.82	2.80	2.56	6.01	7.18	3.82	0.56	573.79%
YoY %	250.71%	9.38%	-57.40%	-16.30%	87.96%	582.14%	-	-
Horiz. %	1,753.57%	500.00%	457.14%	1,073.21%	1,282.14%	682.14%	100.00%	-
DY	4.61	3.50	2.93	5.01	4.35	4.48	2.68	43.51%
YoY %	31.71%	19.45%	-41.52%	15.17%	-2.90%	67.16%	-	-
Horiz. %	172.01%	130.60%	109.33%	186.94%	162.31%	167.16%	100.00%	-
P/NAPS	0.47	0.64	0.69	0.79	0.91	0.87	0.73	-25.41%
YoY %	-26.56%	-7.25%	-12.66%	-13.19%	4.60%	19.18%	-	-
Horiz. %	64.38%	87.67%	94.52%	108.22%	124.66%	119.18%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	28/02/08	22/11/07	23/08/07	24/05/07	28/02/07	30/11/06	-
Price	0.58	0.47	0.49	0.54	0.62	0.64	0.73	-
P/RPS	0.44	0.38	0.42	0.47	0.53	0.56	0.66	-23.66%
YoY %	15.79%	-9.52%	-10.64%	-11.32%	-5.36%	-15.15%	-	-
Horiz. %	66.67%	57.58%	63.64%	71.21%	80.30%	84.85%	100.00%	-
P/EPS	15.54	33.53	36.18	14.72	12.52	25.02	234.46	-83.59%
YoY %	-53.65%	-7.32%	145.79%	17.57%	-49.96%	-89.33%	-	-
Horiz. %	6.63%	14.30%	15.43%	6.28%	5.34%	10.67%	100.00%	-
EY	6.43	2.98	2.76	6.79	7.99	4.00	0.43	505.96%
YoY %	115.77%	7.97%	-59.35%	-15.02%	99.75%	830.23%	-	-
Horiz. %	1,495.35%	693.02%	641.86%	1,579.07%	1,858.14%	930.23%	100.00%	-
DY	3.02	3.72	3.17	5.66	4.84	4.69	2.05	29.43%
YoY %	-18.82%	17.35%	-43.99%	16.94%	3.20%	128.78%	-	-
Horiz. %	147.32%	181.46%	154.63%	276.10%	236.10%	228.78%	100.00%	-
P/NAPS	0.72	0.61	0.64	0.70	0.81	0.83	0.95	-16.85%
YoY %	18.03%	-4.69%	-8.57%	-13.58%	-2.41%	-12.63%	-	-
Horiz. %	75.79%	64.21%	67.37%	73.68%	85.26%	87.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos