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

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -3.93%
YoY- 240.41%
View:
Show?
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 27,284 19,461 33,391 18,975 37,744 36,643 47,330 -8.76%
PBT 11,210 4,035 3,951 5,365 288 10,634 5,637 12.13%
Tax -5,591 -1,310 -2,529 -3,534 -1,592 -2,697 -2,258 16.30%
NP 5,619 2,725 1,422 1,831 -1,304 7,937 3,379 8.84%
-
NP to SH 3,203 1,546 1,422 1,831 -1,304 7,937 3,379 -0.88%
-
Tax Rate 49.88% 32.47% 64.01% 65.87% 552.78% 25.36% 40.06% -
Total Cost 21,665 16,736 31,969 17,144 39,048 28,706 43,951 -11.11%
-
Net Worth 349,327 316,181 313,440 294,217 289,544 277,864 267,941 4.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,397 - - - -
Div Payout % - - - 76.34% - - - -
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 349,327 316,181 313,440 294,217 289,544 277,864 267,941 4.51%
NOSH 100,093 99,741 100,140 69,885 70,107 69,991 69,958 6.14%
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 20.59% 14.00% 4.26% 9.65% -3.45% 21.66% 7.14% -
ROE 0.92% 0.49% 0.45% 0.62% -0.45% 2.86% 1.26% -
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 27.26 19.51 33.34 27.15 53.84 52.35 67.65 -14.05%
EPS 3.20 1.55 1.42 2.62 -1.86 11.34 4.83 -6.62%
DPS 0.00 0.00 0.00 2.00 0.00 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 27.28 19.46 33.39 18.98 37.74 36.64 47.33 -8.77%
EPS 3.20 1.55 1.42 1.83 -1.30 7.94 3.38 -0.90%
DPS 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
NAPS 3.4933 3.1618 3.1344 2.9422 2.8954 2.7786 2.6794 4.51%
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 2.35 2.82 2.31 5.16 2.14 2.20 3.03 -4.14%
P/EPS 20.00 35.48 54.23 53.44 -61.83 10.14 42.44 -11.77%
EY 5.00 2.82 1.84 1.87 -1.62 9.86 2.36 13.32%
DY 0.00 0.00 0.00 1.43 0.00 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 2.38 2.82 2.70 4.97 1.95 2.67 2.81 -2.72%
P/EPS 20.31 35.48 63.38 51.53 -56.45 12.35 39.34 -10.42%
EY 4.92 2.82 1.58 1.94 -1.77 8.10 2.54 11.64%
DY 0.00 0.00 0.00 1.48 0.00 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