[PARKWD] QoQ TTM Result on 30-Sep-2002 [#1]

Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 5232.14%
YoY- 144.34%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 94,021 100,123 96,602 96,808 97,822 86,253 79,953 11.44%
PBT 6,727 7,722 5,202 3,066 52 -4,381 -6,167 -
Tax -2,515 -865 -192 -192 -108 2,502 5,027 -
NP 4,212 6,857 5,010 2,874 -56 -1,879 -1,140 -
-
NP to SH 4,212 6,857 5,010 2,874 -56 -4,383 -6,169 -
-
Tax Rate 37.39% 11.20% 3.69% 6.26% 207.69% - - -
Total Cost 89,809 93,266 91,592 93,934 97,878 88,132 81,093 7.06%
-
Net Worth 89,937 72,485 71,891 70,793 67,419 66,614 66,689 22.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,129 373 373 373 373 - - -
Div Payout % 26.81% 5.45% 7.45% 12.99% 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,937 72,485 71,891 70,793 67,419 66,614 66,689 22.13%
NOSH 104,578 103,551 104,191 104,107 103,722 104,084 104,202 0.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.48% 6.85% 5.19% 2.97% -0.06% -2.18% -1.43% -
ROE 4.68% 9.46% 6.97% 4.06% -0.08% -6.58% -9.25% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 89.90 96.69 92.72 92.99 94.31 82.87 76.73 11.17%
EPS 4.03 6.62 4.81 2.76 -0.05 -4.21 -5.92 -
DPS 1.08 0.36 0.36 0.36 0.36 0.00 0.00 -
NAPS 0.86 0.70 0.69 0.68 0.65 0.64 0.64 21.83%
Adjusted Per Share Value based on latest NOSH - 104,107
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.34 35.51 34.26 34.33 34.69 30.59 28.36 11.42%
EPS 1.49 2.43 1.78 1.02 -0.02 -1.55 -2.19 -
DPS 0.40 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.319 0.2571 0.255 0.2511 0.2391 0.2362 0.2365 22.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.47 0.45 0.49 0.45 0.53 0.58 0.61 -
P/RPS 0.52 0.47 0.53 0.48 0.56 0.70 0.80 -25.02%
P/EPS 11.67 6.80 10.19 16.30 -981.66 -13.77 -10.30 -
EY 8.57 14.72 9.81 6.13 -0.10 -7.26 -9.71 -
DY 2.30 0.80 0.73 0.80 0.68 0.00 0.00 -
P/NAPS 0.55 0.64 0.71 0.66 0.82 0.91 0.95 -30.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 26/02/03 13/11/02 14/08/02 21/05/02 26/02/02 -
Price 0.69 0.43 0.42 0.48 0.46 0.58 0.57 -
P/RPS 0.77 0.44 0.45 0.52 0.49 0.70 0.74 2.69%
P/EPS 17.13 6.49 8.73 17.39 -852.00 -13.77 -9.63 -
EY 5.84 15.40 11.45 5.75 -0.12 -7.26 -10.39 -
DY 1.57 0.84 0.86 0.75 0.78 0.00 0.00 -
P/NAPS 0.80 0.61 0.61 0.71 0.71 0.91 0.89 -6.87%

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