[PARKWD] QoQ TTM Result on 30-Jun-2012 [#2]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.57%
YoY- -35.26%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 144,571 153,364 161,825 164,813 148,046 144,850 132,114 6.18%
PBT -9,624 -9,660 -9,134 -9,265 -9,563 -9,606 -7,878 14.26%
Tax 1,594 1,606 216 301 267 197 1,369 10.66%
NP -8,030 -8,054 -8,918 -8,964 -9,296 -9,409 -6,509 15.01%
-
NP to SH -8,030 -8,054 -8,918 -8,964 -9,296 -9,409 -6,509 15.01%
-
Tax Rate - - - - - - - -
Total Cost 152,601 161,418 170,743 173,777 157,342 154,259 138,623 6.60%
-
Net Worth 99,579 100,628 104,674 106,910 107,798 92,660 78,048 17.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 99,579 100,628 104,674 106,910 107,798 92,660 78,048 17.61%
NOSH 114,065 113,846 113,419 113,928 114,193 113,749 113,459 0.35%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.55% -5.25% -5.51% -5.44% -6.28% -6.50% -4.93% -
ROE -8.06% -8.00% -8.52% -8.38% -8.62% -10.15% -8.34% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 126.74 134.71 142.68 144.66 129.64 127.34 116.44 5.80%
EPS -7.04 -7.07 -7.86 -7.87 -8.14 -8.27 -5.74 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.873 0.8839 0.9229 0.9384 0.944 0.8146 0.6879 17.20%
Adjusted Per Share Value based on latest NOSH - 113,928
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.27 54.39 57.39 58.45 52.50 51.37 46.85 6.18%
EPS -2.85 -2.86 -3.16 -3.18 -3.30 -3.34 -2.31 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3532 0.3569 0.3712 0.3792 0.3823 0.3286 0.2768 17.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.33 0.34 0.30 0.32 0.31 0.32 0.32 -
P/RPS 0.26 0.25 0.21 0.22 0.24 0.25 0.27 -2.48%
P/EPS -4.69 -4.81 -3.82 -4.07 -3.81 -3.87 -5.58 -10.92%
EY -21.33 -20.81 -26.21 -24.59 -26.26 -25.85 -17.93 12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.33 0.34 0.33 0.39 0.47 -13.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 20/02/13 22/11/12 27/08/12 23/05/12 23/02/12 24/11/11 -
Price 0.34 0.30 0.31 0.32 0.33 0.34 0.34 -
P/RPS 0.27 0.22 0.22 0.22 0.25 0.27 0.29 -4.64%
P/EPS -4.83 -4.24 -3.94 -4.07 -4.05 -4.11 -5.93 -12.77%
EY -20.71 -23.58 -25.36 -24.59 -24.67 -24.33 -16.87 14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.34 0.34 0.35 0.42 0.49 -14.10%

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