[PARKWD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -38.14%
YoY- 27.89%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,340 55,642 70,932 80,818 92,794 156,729 134,094 -23.73%
PBT 2,320 -341 -4,877 -4,438 -6,457 -5,613 -6,242 -
Tax 3,812 -210 1,176 725 1,308 1,002 988 25.21%
NP 6,132 -552 -3,701 -3,713 -5,149 -4,610 -5,254 -
-
NP to SH 6,132 -552 -3,701 -3,713 -5,149 -4,610 -5,254 -
-
Tax Rate -164.31% - - - - - - -
Total Cost 20,208 56,194 74,633 84,531 97,943 161,339 139,349 -27.49%
-
Net Worth 147,270 119,083 109,601 105,238 96,390 104,979 78,127 11.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 147,270 119,083 109,601 105,238 96,390 104,979 78,127 11.13%
NOSH 144,382 131,874 125,045 113,673 113,588 113,749 113,573 4.07%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 23.28% -0.99% -5.22% -4.59% -5.55% -2.94% -3.92% -
ROE 4.16% -0.46% -3.38% -3.53% -5.34% -4.39% -6.73% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.24 42.19 56.73 71.10 81.69 137.78 118.07 -26.72%
EPS 4.45 -0.44 -2.96 -3.27 -4.53 -4.05 -4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.903 0.8765 0.9258 0.8486 0.9229 0.6879 6.77%
Adjusted Per Share Value based on latest NOSH - 113,906
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.34 19.73 25.16 28.66 32.91 55.58 47.56 -23.74%
EPS 2.17 -0.20 -1.31 -1.32 -1.83 -1.64 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4223 0.3887 0.3732 0.3419 0.3723 0.2771 11.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.43 0.585 0.30 0.33 0.315 0.30 0.32 -
P/RPS 2.36 1.39 0.53 0.46 0.39 0.22 0.27 43.47%
P/EPS 10.12 -139.76 -10.14 -10.10 -6.95 -7.40 -6.92 -
EY 9.88 -0.72 -9.87 -9.90 -14.39 -13.51 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.65 0.34 0.36 0.37 0.33 0.47 -1.85%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 24/11/16 19/11/15 24/11/14 21/11/13 22/11/12 24/11/11 -
Price 0.425 0.475 0.305 0.32 0.31 0.31 0.34 -
P/RPS 2.33 1.13 0.54 0.45 0.38 0.22 0.29 41.47%
P/EPS 10.01 -113.48 -10.30 -9.80 -6.84 -7.65 -7.35 -
EY 9.99 -0.88 -9.70 -10.21 -14.62 -13.08 -13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.35 0.35 0.37 0.34 0.49 -2.53%

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