[PARKWD] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -22.94%
YoY- -413.28%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,818 92,794 156,729 134,094 112,993 115,708 199,056 -13.94%
PBT -4,438 -6,457 -5,613 -6,242 -1,474 -15,629 26,606 -
Tax 725 1,308 1,002 988 3,151 3,906 -6,217 -
NP -3,713 -5,149 -4,610 -5,254 1,677 -11,722 20,389 -
-
NP to SH -3,713 -5,149 -4,610 -5,254 1,677 -11,722 20,389 -
-
Tax Rate - - - - - - 23.37% -
Total Cost 84,531 97,943 161,339 139,349 111,316 127,430 178,666 -11.72%
-
Net Worth 105,238 96,390 104,979 78,127 83,942 86,609 102,308 0.47%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 105,238 96,390 104,979 78,127 83,942 86,609 102,308 0.47%
NOSH 113,673 113,588 113,749 113,573 114,363 114,928 115,498 -0.26%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -4.59% -5.55% -2.94% -3.92% 1.48% -10.13% 10.24% -
ROE -3.53% -5.34% -4.39% -6.73% 2.00% -13.54% 19.93% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 71.10 81.69 137.78 118.07 98.80 100.68 172.35 -13.71%
EPS -3.27 -4.53 -4.05 -4.63 -1.47 -10.20 17.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9258 0.8486 0.9229 0.6879 0.734 0.7536 0.8858 0.73%
Adjusted Per Share Value based on latest NOSH - 113,459
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 28.66 32.91 55.58 47.56 40.07 41.04 70.60 -13.94%
EPS -1.32 -1.83 -1.64 -1.86 0.59 -4.16 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.3419 0.3723 0.2771 0.2977 0.3072 0.3628 0.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.33 0.315 0.30 0.32 0.40 0.48 0.42 -
P/RPS 0.46 0.39 0.22 0.27 0.40 0.48 0.24 11.44%
P/EPS -10.10 -6.95 -7.40 -6.92 27.27 -4.71 2.38 -
EY -9.90 -14.39 -13.51 -14.46 3.67 -21.25 42.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.33 0.47 0.54 0.64 0.47 -4.34%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 21/11/13 22/11/12 24/11/11 23/11/10 23/11/09 26/11/08 -
Price 0.32 0.31 0.31 0.34 0.41 0.47 0.31 -
P/RPS 0.45 0.38 0.22 0.29 0.41 0.47 0.18 16.49%
P/EPS -9.80 -6.84 -7.65 -7.35 27.95 -4.61 1.76 -
EY -10.21 -14.62 -13.08 -13.61 3.58 -21.70 56.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.49 0.56 0.62 0.35 0.00%

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

Post a Comment