[PARKWD] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	111,429	168,642	143,107	191,107	124,666	116,191	94,021	2.64%
YoY %	-33.93%	17.84%	-25.12%	53.30%	7.29%	23.58%	-	-
Horiz. %	118.52%	179.37%	152.21%	203.26%	132.59%	123.58%	100.00%	-
PBT	-11,581	12,553	2,444	409	6,291	11,137	6,727	-
YoY %	-192.26%	413.63%	497.56%	-93.50%	-43.51%	65.56%	-	-
Horiz. %	-172.16%	186.61%	36.33%	6.08%	93.52%	165.56%	100.00%	-
Tax	2,532	-2,575	-825	-499	-1,259	-3,232	-2,515	-
YoY %	198.33%	-212.12%	-65.33%	60.37%	61.05%	-28.51%	-	-
Horiz. %	-100.68%	102.39%	32.80%	19.84%	50.06%	128.51%	100.00%	-
NP	-9,049	9,978	1,619	-90	5,032	7,905	4,212	-
YoY %	-190.69%	516.31%	1,898.89%	-101.79%	-36.34%	87.68%	-	-
Horiz. %	-214.84%	236.89%	38.44%	-2.14%	119.47%	187.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,049	9,978	1,619	-90	5,032	7,905	4,212	-
YoY %	-190.69%	516.31%	1,898.89%	-101.79%	-36.34%	87.68%	-	-
Horiz. %	-214.84%	236.89%	38.44%	-2.14%	119.47%	187.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	20.51%	33.76%	122.00%	20.01%	29.02%	37.39%	-
YoY %	-	-39.25%	-72.33%	509.70%	-31.05%	-22.39%	-	-
Horiz. %	-	54.85%	90.29%	326.29%	53.52%	77.61%	100.00%	-
Total Cost	120,478	158,664	141,488	191,197	119,634	108,286	89,809	4.61%
YoY %	-24.07%	12.14%	-26.00%	59.82%	10.48%	20.57%	-	-
Horiz. %	134.15%	176.67%	157.54%	212.89%	133.21%	120.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,811	98,278	90,351	93,762	94,875	91,807	84,151	0.30%
YoY %	-12.69%	8.77%	-3.64%	-1.17%	3.34%	9.10%	-	-
Horiz. %	101.97%	116.79%	107.37%	111.42%	112.74%	109.10%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	855	2,887	2,038	1,818	-	2,384	1,122	-4.08%
YoY %	-70.38%	41.66%	12.10%	0.00%	-	112.48%	-	-
Horiz. %	76.20%	257.31%	181.64%	162.03%	-	212.48%	100.00%	-
Div Payout %	0.00%	28.94%	125.90%	0.00%	-	30.17%	26.64%	-
YoY %	0.00%	-77.01%	0.00%	0.00%	-	13.25%	-	-
Horiz. %	0.00%	108.63%	472.60%	0.00%	-	113.25%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	85,811	98,278	90,351	93,762	94,875	91,807	84,151	0.30%
YoY %	-12.69%	8.77%	-3.64%	-1.17%	3.34%	9.10%	-	-
Horiz. %	101.97%	116.79%	107.37%	111.42%	112.74%	109.10%	100.00%	-
NOSH	114,110	115,486	116,477	121,250	120,095	119,230	103,890	1.45%
YoY %	-1.19%	-0.85%	-3.94%	0.96%	0.73%	14.77%	-	-
Horiz. %	109.84%	111.16%	112.12%	116.71%	115.60%	114.77%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-8.12%	5.92%	1.13%	-0.05%	4.04%	6.80%	4.48%	-
YoY %	-237.16%	423.89%	2,360.00%	-101.24%	-40.59%	51.79%	-	-
Horiz. %	-181.25%	132.14%	25.22%	-1.12%	90.18%	151.79%	100.00%	-
ROE	-10.55%	10.15%	1.79%	-0.10%	5.30%	8.61%	5.01%	-
YoY %	-203.94%	467.04%	1,890.00%	-101.89%	-38.44%	71.86%	-	-
Horiz. %	-210.58%	202.59%	35.73%	-2.00%	105.79%	171.86%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	97.65	146.03	122.86	157.61	103.81	97.45	90.50	1.17%
YoY %	-33.13%	18.86%	-22.05%	51.83%	6.53%	7.68%	-	-
Horiz. %	107.90%	161.36%	135.76%	174.15%	114.71%	107.68%	100.00%	-
EPS	-7.85	8.64	1.39	-0.08	4.19	6.63	3.60	-
YoY %	-190.86%	521.58%	1,837.50%	-101.91%	-36.80%	84.17%	-	-
Horiz. %	-218.06%	240.00%	38.61%	-2.22%	116.39%	184.17%	100.00%	-
DPS	0.75	2.50	1.75	1.50	0.00	2.00	1.08	-5.44%
YoY %	-70.00%	42.86%	16.67%	0.00%	0.00%	85.19%	-	-
Horiz. %	69.44%	231.48%	162.04%	138.89%	0.00%	185.19%	100.00%	-
NAPS	0.752	0.851	0.7757	0.7733	0.79	0.77	0.81	-1.13%
YoY %	-11.63%	9.71%	0.31%	-2.11%	2.60%	-4.94%	-	-
Horiz. %	92.84%	105.06%	95.77%	95.47%	97.53%	95.06%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 120,000
RPS	39.52	59.81	50.75	67.78	44.21	41.21	33.34	2.64%
YoY %	-33.92%	17.85%	-25.13%	53.31%	7.28%	23.61%	-	-
Horiz. %	118.54%	179.39%	152.22%	203.30%	132.60%	123.61%	100.00%	-
EPS	-3.21	3.54	0.57	-0.03	1.78	2.80	1.49	-
YoY %	-190.68%	521.05%	2,000.00%	-101.69%	-36.43%	87.92%	-	-
Horiz. %	-215.44%	237.58%	38.26%	-2.01%	119.46%	187.92%	100.00%	-
DPS	0.30	1.02	0.72	0.65	0.00	0.85	0.40	-4.32%
YoY %	-70.59%	41.67%	10.77%	0.00%	0.00%	112.50%	-	-
Horiz. %	75.00%	255.00%	180.00%	162.50%	0.00%	212.50%	100.00%	-
NAPS	0.3043	0.3485	0.3204	0.3325	0.3365	0.3256	0.2984	0.30%
YoY %	-12.68%	8.77%	-3.64%	-1.19%	3.35%	9.12%	-	-
Horiz. %	101.98%	116.79%	107.37%	111.43%	112.77%	109.12%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/06/05	30/06/04	30/06/03	-
Price	0.49	0.30	0.50	0.67	0.56	0.70	0.47	-
P/RPS	0.50	0.21	0.41	0.43	0.54	0.72	0.52	-0.60%
YoY %	138.10%	-48.78%	-4.65%	-20.37%	-25.00%	38.46%	-	-
Horiz. %	96.15%	40.38%	78.85%	82.69%	103.85%	138.46%	100.00%	-
P/EPS	-6.18	3.47	35.97	-902.64	13.37	10.56	11.59	-
YoY %	-278.10%	-90.35%	103.98%	-6,851.23%	26.61%	-8.89%	-	-
Horiz. %	-53.32%	29.94%	310.35%	-7,788.09%	115.36%	91.11%	100.00%	-
EY	-16.18	28.80	2.78	-0.11	7.48	9.47	8.63	-
YoY %	-156.18%	935.97%	2,627.27%	-101.47%	-21.01%	9.73%	-	-
Horiz. %	-187.49%	333.72%	32.21%	-1.27%	86.67%	109.73%	100.00%	-
DY	1.53	8.33	3.50	2.24	0.00	2.86	2.30	-6.07%
YoY %	-81.63%	138.00%	56.25%	0.00%	0.00%	24.35%	-	-
Horiz. %	66.52%	362.17%	152.17%	97.39%	0.00%	124.35%	100.00%	-
P/NAPS	0.65	0.35	0.64	0.87	0.71	0.91	0.58	1.76%
YoY %	85.71%	-45.31%	-26.44%	22.54%	-21.98%	56.90%	-	-
Horiz. %	112.07%	60.34%	110.34%	150.00%	122.41%	156.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/02/09	28/02/08	28/02/07	18/08/05	24/08/04	28/08/03	-
Price	0.46	0.30	0.47	0.64	0.52	0.65	0.69	-
P/RPS	0.47	0.21	0.38	0.41	0.50	0.67	0.76	-7.11%
YoY %	123.81%	-44.74%	-7.32%	-18.00%	-25.37%	-11.84%	-	-
Horiz. %	61.84%	27.63%	50.00%	53.95%	65.79%	88.16%	100.00%	-
P/EPS	-5.80	3.47	33.81	-862.22	12.41	9.80	17.02	-
YoY %	-267.15%	-89.74%	103.92%	-7,047.78%	26.63%	-42.42%	-	-
Horiz. %	-34.08%	20.39%	198.65%	-5,065.92%	72.91%	57.58%	100.00%	-
EY	-17.24	28.80	2.96	-0.12	8.06	10.20	5.88	-
YoY %	-159.86%	872.97%	2,566.67%	-101.49%	-20.98%	73.47%	-	-
Horiz. %	-293.20%	489.80%	50.34%	-2.04%	137.07%	173.47%	100.00%	-
DY	1.63	8.33	3.72	2.34	0.00	3.08	1.57	0.57%
YoY %	-80.43%	123.92%	58.97%	0.00%	0.00%	96.18%	-	-
Horiz. %	103.82%	530.57%	236.94%	149.04%	0.00%	196.18%	100.00%	-
P/NAPS	0.61	0.35	0.61	0.83	0.66	0.84	0.85	-4.96%
YoY %	74.29%	-42.62%	-26.51%	25.76%	-21.43%	-1.18%	-	-
Horiz. %	71.76%	41.18%	71.76%	97.65%	77.65%	98.82%	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