[PARKSON] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -28.81%
YoY- -590.58%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 262,272 230,521 191,838 220,040 255,524 323,057 352,959 -17.97%
PBT 16,141 -4,006 -11,232 -6,612 893 16,910 15,786 1.49%
Tax -8,102 -6,554 -4,162 -5,682 -10,437 -9,422 -10,001 -13.10%
NP 8,039 -10,560 -15,394 -12,294 -9,544 7,488 5,785 24.55%
-
NP to SH 8,039 -10,560 -15,394 -12,294 -9,544 7,488 5,785 24.55%
-
Tax Rate 50.20% - - - 1,168.76% 55.72% 63.35% -
Total Cost 254,233 241,081 207,232 232,334 265,068 315,569 347,174 -18.77%
-
Net Worth 58,991 59,048 49,050 50,154 56,019 60,952 61,337 -2.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 74 74 74 74 74 74 74 0.00%
Div Payout % 0.93% 0.00% 0.00% 0.00% 0.00% 1.00% 1.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 58,991 59,048 49,050 50,154 56,019 60,952 61,337 -2.56%
NOSH 74,673 74,745 74,318 74,857 74,692 75,249 74,801 -0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.07% -4.58% -8.02% -5.59% -3.74% 2.32% 1.64% -
ROE 13.63% -17.88% -31.38% -24.51% -17.04% 12.28% 9.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 351.23 308.41 258.13 293.95 342.10 429.31 471.86 -17.88%
EPS 10.77 -14.13 -20.71 -16.42 -12.78 9.95 7.73 24.77%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
NAPS 0.79 0.79 0.66 0.67 0.75 0.81 0.82 -2.45%
Adjusted Per Share Value based on latest NOSH - 74,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.74 19.99 16.63 19.08 22.16 28.01 30.60 -17.97%
EPS 0.70 -0.92 -1.33 -1.07 -0.83 0.65 0.50 25.17%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.0511 0.0512 0.0425 0.0435 0.0486 0.0528 0.0532 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 1.70 1.82 1.82 1.54 2.34 1.47 -
P/RPS 0.45 0.55 0.71 0.62 0.45 0.55 0.31 28.23%
P/EPS 14.68 -12.03 -8.79 -11.08 -12.05 23.52 19.01 -15.84%
EY 6.81 -8.31 -11.38 -9.02 -8.30 4.25 5.26 18.80%
DY 0.06 0.06 0.05 0.05 0.06 0.04 0.07 -9.77%
P/NAPS 2.00 2.15 2.76 2.72 2.05 2.89 1.79 7.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 19/11/03 27/08/03 19/05/03 25/02/03 -
Price 1.94 1.58 1.86 1.98 2.06 1.39 1.56 -
P/RPS 0.55 0.51 0.72 0.67 0.60 0.32 0.33 40.61%
P/EPS 18.02 -11.18 -8.98 -12.06 -16.12 13.97 20.17 -7.24%
EY 5.55 -8.94 -11.14 -8.29 -6.20 7.16 4.96 7.78%
DY 0.05 0.06 0.05 0.05 0.05 0.07 0.06 -11.45%
P/NAPS 2.46 2.00 2.82 2.96 2.75 1.72 1.90 18.81%

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