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

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 16.79%
YoY- -126.74%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 467,003 53,506 68,542 50,591 78,793 83,309 104,627 28.30%
PBT 125,998 -1,661 5,083 -208 4,412 538 11,110 49.86%
Tax -29,378 -585 -2,190 -446 -1,966 -538 -9,158 21.43%
NP 96,620 -2,246 2,893 -654 2,446 0 1,952 91.55%
-
NP to SH 56,613 -2,235 2,893 -654 2,446 -833 1,952 75.23%
-
Tax Rate 23.32% - 43.08% - 44.56% 100.00% 82.43% -
Total Cost 370,383 55,752 65,649 51,245 76,347 83,309 102,675 23.82%
-
Net Worth 0 101,658 71,764 49,050 61,337 66,039 71,797 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 74 - - -
Div Payout % - - - - 3.06% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 0 101,658 71,764 49,050 61,337 66,039 71,797 -
NOSH 74,752 74,749 74,754 74,318 74,801 75,045 74,789 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.69% -4.20% 4.22% -1.29% 3.10% 0.00% 1.87% -
ROE 0.00% -2.20% 4.03% -1.33% 3.99% -1.26% 2.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 624.73 71.58 91.69 68.07 105.34 111.01 139.90 28.31%
EPS 5.84 -2.99 3.87 -0.88 3.27 -1.11 2.61 14.35%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.00 1.36 0.96 0.66 0.82 0.88 0.96 -
Adjusted Per Share Value based on latest NOSH - 74,318
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 40.49 4.64 5.94 4.39 6.83 7.22 9.07 28.30%
EPS 4.91 -0.19 0.25 -0.06 0.21 -0.07 0.17 75.11%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.00 0.0881 0.0622 0.0425 0.0532 0.0573 0.0623 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.44 1.50 4.12 1.82 1.47 2.02 3.17 -
P/RPS 0.71 2.10 4.49 2.67 1.40 1.82 2.27 -17.60%
P/EPS 5.86 -50.17 106.46 -206.82 44.95 -181.98 121.46 -39.64%
EY 17.06 -1.99 0.94 -0.48 2.22 -0.55 0.82 65.80%
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.00 1.10 4.29 2.76 1.79 2.30 3.30 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 02/03/06 22/02/05 26/02/04 25/02/03 21/02/02 27/02/01 -
Price 5.86 1.90 3.43 1.86 1.56 1.84 2.38 -
P/RPS 0.94 2.65 3.74 2.73 1.48 1.66 1.70 -9.39%
P/EPS 7.74 -63.55 88.63 -211.36 47.71 -165.77 91.19 -33.69%
EY 12.92 -1.57 1.13 -0.47 2.10 -0.60 1.10 50.74%
DY 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.00 1.40 3.57 2.82 1.90 2.09 2.48 -

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