[PARKWD] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	143,108	134,453	134,058	136,897	136,862	131,901	125,853	8.91%
YoY %	6.44%	0.29%	-2.07%	0.03%	3.76%	4.81%	-	-
Horiz. %	113.71%	106.83%	106.52%	108.78%	108.75%	104.81%	100.00%	-
PBT	2,444	3,647	7,457	8,606	4,731	-231	-4,529	-
YoY %	-32.99%	-51.09%	-13.35%	81.91%	2,148.05%	94.90%	-	-
Horiz. %	-53.96%	-80.53%	-164.65%	-190.02%	-104.46%	5.10%	100.00%	-
Tax	-824	-2,077	-3,148	-2,758	-1,662	603	1,872	-
YoY %	60.33%	34.02%	-14.14%	-65.94%	-375.62%	-67.79%	-	-
Horiz. %	-44.02%	-110.95%	-168.16%	-147.33%	-88.78%	32.21%	100.00%	-
NP	1,620	1,570	4,309	5,848	3,069	372	-2,657	-
YoY %	3.18%	-63.56%	-26.32%	90.55%	725.00%	114.00%	-	-
Horiz. %	-60.97%	-59.09%	-162.18%	-220.10%	-115.51%	-14.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,620	1,570	4,309	5,848	3,069	372	-2,657	-
YoY %	3.18%	-63.56%	-26.32%	90.55%	725.00%	114.00%	-	-
Horiz. %	-60.97%	-59.09%	-162.18%	-220.10%	-115.51%	-14.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.72%	56.95%	42.22%	32.05%	35.13%	-	-	-
YoY %	-40.79%	34.89%	31.73%	-8.77%	0.00%	-	-	-
Horiz. %	95.99%	162.11%	120.18%	91.23%	100.00%	-	-	-
Total Cost	141,488	132,883	129,749	131,049	133,793	131,529	128,510	6.60%
YoY %	6.48%	2.42%	-0.99%	-2.05%	1.72%	2.35%	-	-
Horiz. %	110.10%	103.40%	100.96%	101.98%	104.11%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,656	88,989	90,850	90,005	92,796	91,805	90,186	-0.39%
YoY %	0.75%	-2.05%	0.94%	-3.01%	1.08%	1.80%	-	-
Horiz. %	99.41%	98.67%	100.74%	99.80%	102.89%	101.80%	100.00%	-

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

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	89,656	88,989	90,850	90,005	92,796	91,805	90,186	-0.39%
YoY %	0.75%	-2.05%	0.94%	-3.01%	1.08%	1.80%	-	-
Horiz. %	99.41%	98.67%	100.74%	99.80%	102.89%	101.80%	100.00%	-
NOSH	115,581	115,932	117,499	118,055	120,000	119,476	120,248	-2.59%
YoY %	-0.30%	-1.33%	-0.47%	-1.62%	0.44%	-0.64%	-	-
Horiz. %	96.12%	96.41%	97.71%	98.18%	99.79%	99.36%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	1.13%	1.17%	3.21%	4.27%	2.24%	0.28%	-2.11%	-
YoY %	-3.42%	-63.55%	-24.82%	90.62%	700.00%	113.27%	-	-
Horiz. %	-53.55%	-55.45%	-152.13%	-202.37%	-106.16%	-13.27%	100.00%	-
ROE	1.81%	1.76%	4.74%	6.50%	3.31%	0.41%	-2.95%	-
YoY %	2.84%	-62.87%	-27.08%	96.37%	707.32%	113.90%	-	-
Horiz. %	-61.36%	-59.66%	-160.68%	-220.34%	-112.20%	-13.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	123.82	115.98	114.09	115.96	114.05	110.40	104.66	11.82%
YoY %	6.76%	1.66%	-1.61%	1.67%	3.31%	5.48%	-	-
Horiz. %	118.31%	110.82%	109.01%	110.80%	108.97%	105.48%	100.00%	-
EPS	1.40	1.35	3.67	4.95	2.56	0.31	-2.21	-
YoY %	3.70%	-63.22%	-25.86%	93.36%	725.81%	114.03%	-	-
Horiz. %	-63.35%	-61.09%	-166.06%	-223.98%	-115.84%	-14.03%	100.00%	-
DPS	1.75	1.55	3.06	3.00	3.00	1.50	0.00	-
YoY %	12.90%	-49.35%	2.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	116.67%	103.33%	204.00%	200.00%	200.00%	100.00%	-	-
NAPS	0.7757	0.7676	0.7732	0.7624	0.7733	0.7684	0.75	2.26%
YoY %	1.06%	-0.72%	1.42%	-1.41%	0.64%	2.45%	-	-
Horiz. %	103.43%	102.35%	103.09%	101.65%	103.11%	102.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 118,055
RPS	50.75	47.68	47.54	48.55	48.54	46.78	44.63	8.91%
YoY %	6.44%	0.29%	-2.08%	0.02%	3.76%	4.82%	-	-
Horiz. %	113.71%	106.83%	106.52%	108.78%	108.76%	104.82%	100.00%	-
EPS	0.57	0.56	1.53	2.07	1.09	0.13	-0.94	-
YoY %	1.79%	-63.40%	-26.09%	89.91%	738.46%	113.83%	-	-
Horiz. %	-60.64%	-59.57%	-162.77%	-220.21%	-115.96%	-13.83%	100.00%	-
DPS	0.72	0.64	1.27	1.27	1.27	0.64	0.00	-
YoY %	12.50%	-49.61%	0.00%	0.00%	98.44%	0.00%	-	-
Horiz. %	112.50%	100.00%	198.44%	198.44%	198.44%	100.00%	-	-
NAPS	0.318	0.3156	0.3222	0.3192	0.3291	0.3256	0.3198	-0.37%
YoY %	0.76%	-2.05%	0.94%	-3.01%	1.07%	1.81%	-	-
Horiz. %	99.44%	98.69%	100.75%	99.81%	102.91%	101.81%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.50	0.53	0.61	0.69	0.67	0.56	0.61	-
P/RPS	0.40	0.46	0.53	0.60	0.59	0.51	0.58	-21.88%
YoY %	-13.04%	-13.21%	-11.67%	1.69%	15.69%	-12.07%	-	-
Horiz. %	68.97%	79.31%	91.38%	103.45%	101.72%	87.93%	100.00%	-
P/EPS	35.67	39.14	16.63	13.93	26.20	179.86	-27.61	-
YoY %	-8.87%	135.36%	19.38%	-46.83%	-85.43%	751.43%	-	-
Horiz. %	-129.19%	-141.76%	-60.23%	-50.45%	-94.89%	-651.43%	100.00%	-
EY	2.80	2.56	6.01	7.18	3.82	0.56	-3.62	-
YoY %	9.38%	-57.40%	-16.30%	87.96%	582.14%	115.47%	-	-
Horiz. %	-77.35%	-70.72%	-166.02%	-198.34%	-105.52%	-15.47%	100.00%	-
DY	3.50	2.93	5.01	4.35	4.48	2.68	0.00	-
YoY %	19.45%	-41.52%	15.17%	-2.90%	67.16%	0.00%	-	-
Horiz. %	130.60%	109.33%	186.94%	162.31%	167.16%	100.00%	-	-
P/NAPS	0.64	0.69	0.79	0.91	0.87	0.73	0.81	-14.49%
YoY %	-7.25%	-12.66%	-13.19%	4.60%	19.18%	-9.88%	-	-
Horiz. %	79.01%	85.19%	97.53%	112.35%	107.41%	90.12%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	22/11/07	23/08/07	24/05/07	28/02/07	30/11/06	29/08/06	-
Price	0.47	0.49	0.54	0.62	0.64	0.73	0.57	-
P/RPS	0.38	0.42	0.47	0.53	0.56	0.66	0.54	-20.83%
YoY %	-9.52%	-10.64%	-11.32%	-5.36%	-15.15%	22.22%	-	-
Horiz. %	70.37%	77.78%	87.04%	98.15%	103.70%	122.22%	100.00%	-
P/EPS	33.53	36.18	14.72	12.52	25.02	234.46	-25.80	-
YoY %	-7.32%	145.79%	17.57%	-49.96%	-89.33%	1,008.76%	-	-
Horiz. %	-129.96%	-140.23%	-57.05%	-48.53%	-96.98%	-908.76%	100.00%	-
EY	2.98	2.76	6.79	7.99	4.00	0.43	-3.88	-
YoY %	7.97%	-59.35%	-15.02%	99.75%	830.23%	111.08%	-	-
Horiz. %	-76.80%	-71.13%	-175.00%	-205.93%	-103.09%	-11.08%	100.00%	-
DY	3.72	3.17	5.66	4.84	4.69	2.05	0.00	-
YoY %	17.35%	-43.99%	16.94%	3.20%	128.78%	0.00%	-	-
Horiz. %	181.46%	154.63%	276.10%	236.10%	228.78%	100.00%	-	-
P/NAPS	0.61	0.64	0.70	0.81	0.83	0.95	0.76	-13.59%
YoY %	-4.69%	-8.57%	-13.58%	-2.41%	-12.63%	25.00%	-	-
Horiz. %	80.26%	84.21%	92.11%	106.58%	109.21%	125.00%	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