[PARKWD] YoY Quarter Result on 30-Jun-2005 [#4]

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	19,351	40,035	31,380	28,303	27,549	23,125	29,227	-6.13%
YoY %	-51.66%	27.58%	10.87%	2.74%	19.13%	-20.88%	-	-
Horiz. %	66.21%	136.98%	107.37%	96.84%	94.26%	79.12%	100.00%	-
PBT	-7,402	693	1,896	-883	5,234	936	1,932	-
YoY %	-1,168.11%	-63.45%	314.72%	-116.87%	459.19%	-51.55%	-	-
Horiz. %	-383.13%	35.87%	98.14%	-45.70%	270.91%	48.45%	100.00%	-
Tax	2,088	-130	-1,383	509	-1,464	-1,758	-65	-
YoY %	1,706.15%	90.60%	-371.71%	134.77%	16.72%	-2,604.62%	-	-
Horiz. %	-3,212.31%	200.00%	2,127.69%	-783.08%	2,252.31%	2,704.62%	100.00%	-
NP	-5,314	563	513	-374	3,770	-822	1,867	-
YoY %	-1,043.87%	9.75%	237.17%	-109.92%	558.64%	-144.03%	-	-
Horiz. %	-284.63%	30.16%	27.48%	-20.03%	201.93%	-44.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,314	563	513	-374	3,770	-822	1,867	-
YoY %	-1,043.87%	9.75%	237.17%	-109.92%	558.64%	-144.03%	-	-
Horiz. %	-284.63%	30.16%	27.48%	-20.03%	201.93%	-44.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	18.76%	72.94%	-	27.97%	187.82%	3.36%	-
YoY %	-	-74.28%	0.00%	-	-85.11%	5,489.88%	-	-
Horiz. %	-	558.33%	2,170.83%	-	832.44%	5,589.88%	100.00%	-
Total Cost	24,665	39,472	30,867	28,677	23,779	23,947	27,360	-1.58%
YoY %	-37.51%	27.88%	7.64%	20.60%	-0.70%	-12.47%	-	-
Horiz. %	90.15%	144.27%	112.82%	104.81%	86.91%	87.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,309	89,656	92,796	95,309	92,449	89,937	67,419	5.96%
YoY %	9.65%	-3.38%	-2.64%	3.09%	2.79%	33.40%	-	-
Horiz. %	145.82%	132.98%	137.64%	141.37%	137.13%	133.40%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	2,888	2,022	1,800	-	2,401	1,129	-	-
YoY %	42.83%	12.33%	0.00%	-	112.67%	0.00%	-	-
Horiz. %	255.80%	179.10%	159.43%	-	212.67%	100.00%	-	-
Div Payout %	0.00%	359.27%	350.88%	-	63.69%	0.00%	-	-
YoY %	0.00%	2.39%	0.00%	-	0.00%	0.00%	-	-
Horiz. %	0.00%	564.09%	550.92%	-	100.00%	-	-	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	98,309	89,656	92,796	95,309	92,449	89,937	67,419	5.96%
YoY %	9.65%	-3.38%	-2.64%	3.09%	2.79%	33.40%	-	-
Horiz. %	145.82%	132.98%	137.64%	141.37%	137.13%	133.40%	100.00%	-
NOSH	115,521	115,581	120,000	120,645	120,063	104,578	103,722	1.66%
YoY %	-0.05%	-3.68%	-0.53%	0.48%	14.81%	0.83%	-	-
Horiz. %	111.38%	111.43%	115.69%	116.32%	115.75%	100.83%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	-27.46%	1.41%	1.63%	-1.32%	13.68%	-3.55%	6.39%	-
YoY %	-2,047.52%	-13.50%	223.48%	-109.65%	485.35%	-155.56%	-	-
Horiz. %	-429.73%	22.07%	25.51%	-20.66%	214.08%	-55.56%	100.00%	-
ROE	-5.41%	0.63%	0.55%	-0.39%	4.08%	-0.91%	2.77%	-
YoY %	-958.73%	14.55%	241.03%	-109.56%	548.35%	-132.85%	-	-
Horiz. %	-195.31%	22.74%	19.86%	-14.08%	147.29%	-32.85%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	16.75	34.64	26.15	23.46	22.95	22.11	28.18	-7.68%
YoY %	-51.65%	32.47%	11.47%	2.22%	3.80%	-21.54%	-	-
Horiz. %	59.44%	122.92%	92.80%	83.25%	81.44%	78.46%	100.00%	-
EPS	-4.60	0.48	0.43	-0.31	3.14	-0.70	1.80	-
YoY %	-1,058.33%	11.63%	238.71%	-109.87%	548.57%	-138.89%	-	-
Horiz. %	-255.56%	26.67%	23.89%	-17.22%	174.44%	-38.89%	100.00%	-
DPS	2.50	1.75	1.50	0.00	2.00	1.08	0.00	-
YoY %	42.86%	16.67%	0.00%	0.00%	85.19%	0.00%	-	-
Horiz. %	231.48%	162.04%	138.89%	0.00%	185.19%	100.00%	-	-
NAPS	0.851	0.7757	0.7733	0.79	0.77	0.86	0.65	4.22%
YoY %	9.71%	0.31%	-2.11%	2.60%	-10.47%	32.31%	-	-
Horiz. %	130.92%	119.34%	118.97%	121.54%	118.46%	132.31%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 120,645
RPS	6.86	14.20	11.13	10.04	9.77	8.20	10.37	-6.15%
YoY %	-51.69%	27.58%	10.86%	2.76%	19.15%	-20.93%	-	-
Horiz. %	66.15%	136.93%	107.33%	96.82%	94.21%	79.07%	100.00%	-
EPS	-1.88	0.20	0.18	-0.13	1.34	-0.29	0.66	-
YoY %	-1,040.00%	11.11%	238.46%	-109.70%	562.07%	-143.94%	-	-
Horiz. %	-284.85%	30.30%	27.27%	-19.70%	203.03%	-43.94%	100.00%	-
DPS	1.02	0.72	0.64	0.00	0.85	0.40	0.00	-
YoY %	41.67%	12.50%	0.00%	0.00%	112.50%	0.00%	-	-
Horiz. %	255.00%	180.00%	160.00%	0.00%	212.50%	100.00%	-	-
NAPS	0.3487	0.318	0.3291	0.338	0.3279	0.319	0.2391	5.96%
YoY %	9.65%	-3.37%	-2.63%	3.08%	2.79%	33.42%	-	-
Horiz. %	145.84%	133.00%	137.64%	141.36%	137.14%	133.42%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.30	0.50	0.67	0.56	0.70	0.47	0.53	-
P/RPS	1.79	1.44	2.56	2.39	3.05	2.13	1.88	-0.75%
YoY %	24.31%	-43.75%	7.11%	-21.64%	43.19%	13.30%	-	-
Horiz. %	95.21%	76.60%	136.17%	127.13%	162.23%	113.30%	100.00%	-
P/EPS	-6.52	102.65	156.73	-180.65	22.29	-59.80	29.44	-
YoY %	-106.35%	-34.51%	186.76%	-910.45%	137.27%	-303.12%	-	-
Horiz. %	-22.15%	348.68%	532.37%	-613.62%	75.71%	-203.12%	100.00%	-
EY	-15.33	0.97	0.64	-0.55	4.49	-1.67	3.40	-
YoY %	-1,680.41%	51.56%	216.36%	-112.25%	368.86%	-149.12%	-	-
Horiz. %	-450.88%	28.53%	18.82%	-16.18%	132.06%	-49.12%	100.00%	-
DY	8.33	3.50	2.24	0.00	2.86	2.30	0.00	-
YoY %	138.00%	56.25%	0.00%	0.00%	24.35%	0.00%	-	-
Horiz. %	362.17%	152.17%	97.39%	0.00%	124.35%	100.00%	-	-
P/NAPS	0.35	0.64	0.87	0.71	0.91	0.55	0.82	-12.25%
YoY %	-45.31%	-26.44%	22.54%	-21.98%	65.45%	-32.93%	-	-
Horiz. %	42.68%	78.05%	106.10%	86.59%	110.98%	67.07%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/02/08	28/02/07	18/08/05	24/08/04	28/08/03	14/08/02	-
Price	0.30	0.47	0.64	0.52	0.65	0.69	0.46	-
P/RPS	1.79	1.36	2.45	2.22	2.83	3.12	1.63	1.44%
YoY %	31.62%	-44.49%	10.36%	-21.55%	-9.29%	91.41%	-	-
Horiz. %	109.82%	83.44%	150.31%	136.20%	173.62%	191.41%	100.00%	-
P/EPS	-6.52	96.49	149.71	-167.74	20.70	-87.78	25.56	-
YoY %	-106.76%	-35.55%	189.25%	-910.34%	123.58%	-443.43%	-	-
Horiz. %	-25.51%	377.50%	585.72%	-656.26%	80.99%	-343.43%	100.00%	-
EY	-15.33	1.04	0.67	-0.60	4.83	-1.14	3.91	-
YoY %	-1,574.04%	55.22%	211.67%	-112.42%	523.68%	-129.16%	-	-
Horiz. %	-392.07%	26.60%	17.14%	-15.35%	123.53%	-29.16%	100.00%	-
DY	8.33	3.72	2.34	0.00	3.08	1.57	0.00	-
YoY %	123.92%	58.97%	0.00%	0.00%	96.18%	0.00%	-	-
Horiz. %	530.57%	236.94%	149.04%	0.00%	196.18%	100.00%	-	-
P/NAPS	0.35	0.61	0.83	0.66	0.84	0.80	0.71	-10.29%
YoY %	-42.62%	-26.51%	25.76%	-21.43%	5.00%	12.68%	-	-
Horiz. %	49.30%	85.92%	116.90%	92.96%	118.31%	112.68%	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