[PARKWD] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 22.99%
YoY- -91.82%
View:
Show?
Cumulative Result
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,804 0 61,142 53,542 43,584 44,810 39,124 9.07%
PBT 2,518 0 6,055 902 4,009 -1,142 -1,149 -
Tax -778 0 -1,394 -581 -83 1,142 1,149 -
NP 1,740 0 4,661 321 3,926 0 0 -
-
NP to SH 1,740 0 4,661 321 3,926 -1,142 -1,149 -
-
Tax Rate 30.90% - 23.02% 64.41% 2.07% - - -
Total Cost 67,064 0 56,481 53,221 39,658 44,810 39,124 8.64%
-
Net Worth 90,903 89,999 94,901 78,589 71,855 66,443 74,162 3.18%
Dividend
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 90,903 89,999 94,901 78,589 71,855 66,443 74,162 3.18%
NOSH 117,567 119,999 120,128 110,689 104,137 103,818 104,454 1.83%
Ratio Analysis
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.53% 0.00% 7.62% 0.60% 9.01% 0.00% 0.00% -
ROE 1.91% 0.00% 4.91% 0.41% 5.46% -1.72% -1.55% -
Per Share
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 58.52 0.00 50.90 48.37 41.85 43.16 37.46 7.10%
EPS 1.48 0.00 3.88 0.29 3.77 -1.10 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.75 0.79 0.71 0.69 0.64 0.71 1.32%
Adjusted Per Share Value based on latest NOSH - 117,999
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.40 0.00 21.68 18.99 15.46 15.89 13.88 9.06%
EPS 0.62 0.00 1.65 0.11 1.39 -0.41 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3192 0.3366 0.2787 0.2548 0.2356 0.263 3.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.61 0.61 0.93 0.88 0.49 0.61 0.75 -
P/RPS 1.04 0.00 1.83 1.82 1.17 1.41 2.00 -9.57%
P/EPS 41.22 0.00 23.97 303.45 13.00 -55.45 -68.18 -
EY 2.43 0.00 4.17 0.33 7.69 -1.80 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 1.18 1.24 0.71 0.95 1.06 -4.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/08/07 29/08/06 21/02/05 18/02/04 26/02/03 26/02/02 26/02/01 -
Price 0.54 0.57 0.85 0.85 0.42 0.57 0.67 -
P/RPS 0.92 0.00 1.67 1.76 1.00 1.32 1.79 -9.73%
P/EPS 36.49 0.00 21.91 293.10 11.14 -51.82 -60.91 -
EY 2.74 0.00 4.56 0.34 8.98 -1.93 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 1.08 1.20 0.61 0.89 0.94 -4.43%

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