[PRKCORP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 205.74%
YoY- -63.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,389 99,752 128,204 93,362 148,744 158,372 168,066 -6.48%
PBT 41,954 18,586 11,110 10,866 12,361 22,634 13,649 20.57%
Tax -15,969 -5,720 -7,649 -9,369 -8,265 -6,892 -7,060 14.56%
NP 25,985 12,866 3,461 1,497 4,096 15,742 6,589 25.68%
-
NP to SH 13,113 6,748 3,461 1,497 4,096 15,742 6,589 12.14%
-
Tax Rate 38.06% 30.78% 68.85% 86.22% 66.86% 30.45% 51.73% -
Total Cost 86,404 86,885 124,742 91,865 144,648 142,629 161,477 -9.89%
-
Net Worth 349,142 317,062 312,518 295,489 289,063 277,852 268,099 4.49%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,871 1,866 - - -
Div Payout % - - - 125.00% 45.57% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 349,142 317,062 312,518 295,489 289,063 277,852 268,099 4.49%
NOSH 100,040 100,019 99,846 70,187 69,991 69,988 69,999 6.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.12% 12.90% 2.70% 1.60% 2.75% 9.94% 3.92% -
ROE 3.76% 2.13% 1.11% 0.51% 1.42% 5.67% 2.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 112.34 99.73 128.40 133.02 212.52 226.28 240.10 -11.88%
EPS 13.12 6.75 3.47 2.13 5.85 22.49 9.41 5.69%
DPS 0.00 0.00 0.00 2.67 2.67 0.00 0.00 -
NAPS 3.49 3.17 3.13 4.21 4.13 3.97 3.83 -1.53%
Adjusted Per Share Value based on latest NOSH - 69,885
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 111.15 98.66 126.80 92.34 147.11 156.63 166.22 -6.48%
EPS 12.97 6.67 3.42 1.48 4.05 15.57 6.52 12.13%
DPS 0.00 0.00 0.00 1.85 1.85 0.00 0.00 -
NAPS 3.4531 3.1358 3.0908 2.9224 2.8589 2.748 2.6515 4.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.64 0.55 0.77 1.40 1.15 1.15 2.05 -
P/RPS 0.57 0.55 0.60 1.05 0.54 0.51 0.85 -6.44%
P/EPS 4.88 8.15 22.21 65.62 19.65 5.11 21.78 -22.05%
EY 20.48 12.27 4.50 1.52 5.09 19.56 4.59 28.29%
DY 0.00 0.00 0.00 1.90 2.32 0.00 0.00 -
P/NAPS 0.18 0.17 0.25 0.33 0.28 0.29 0.54 -16.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 18/11/03 27/11/02 28/11/01 23/11/00 -
Price 0.65 0.55 0.90 1.35 1.05 1.40 1.90 -
P/RPS 0.58 0.55 0.70 1.01 0.49 0.62 0.79 -5.01%
P/EPS 4.96 8.15 25.96 63.28 17.94 6.22 20.18 -20.84%
EY 20.17 12.27 3.85 1.58 5.57 16.07 4.95 26.36%
DY 0.00 0.00 0.00 1.98 2.54 0.00 0.00 -
P/NAPS 0.19 0.17 0.29 0.32 0.25 0.35 0.50 -14.88%

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