[PRKCORP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -56.53%
YoY- -82.14%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP'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 50,365 12,868 30,004 42,552 63,693 61,050 50,524 -0.05%
PBT 11,553 1,344 3,816 3,758 14,090 12,887 2,686 27.51%
Tax 1,310 -1,788 -4,344 -2,962 -9,632 -4,728 -2,686 -
NP 12,863 -444 -528 796 4,458 8,159 0 -
-
NP to SH 9,745 -892 -528 796 4,458 8,159 -1,909 -
-
Tax Rate -11.34% 133.04% 113.84% 78.82% 68.36% 36.69% 100.00% -
Total Cost 37,502 13,312 30,532 41,756 59,235 52,891 50,524 -4.84%
-
Net Worth 299,972 405,024 311,999 286,930 279,897 286,194 265,190 2.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,499 1,990 1,999 1,851 1,399 1,399 1,403 10.09%
Div Payout % 25.65% 0.00% 0.00% 232.56% 31.39% 17.15% 0.00% -
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 299,972 405,024 311,999 286,930 279,897 286,194 265,190 2.07%
NOSH 99,990 99,514 99,999 92,558 69,974 69,974 70,156 6.08%
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 25.54% -3.45% -1.76% 1.87% 7.00% 13.36% 0.00% -
ROE 3.25% -0.22% -0.17% 0.28% 1.59% 2.85% -0.72% -
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 50.37 12.93 30.00 45.97 91.02 87.25 72.02 -5.78%
EPS 9.75 -0.89 -0.53 0.86 4.95 11.66 -2.73 -
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 3.78%
NAPS 3.00 4.07 3.12 3.10 4.00 4.09 3.78 -3.77%
Adjusted Per Share Value based on latest NOSH - 92,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 50.37 12.87 30.00 42.55 63.69 61.05 50.52 -0.04%
EPS 9.75 -0.89 -0.53 0.80 4.46 8.16 -1.91 -
DPS 2.50 1.99 2.00 1.85 1.40 1.40 1.40 10.14%
NAPS 2.9997 4.0502 3.12 2.8693 2.799 2.8619 2.6519 2.07%
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 0.81 0.50 0.86 1.16 1.09 1.37 1.40 -
P/RPS 1.61 3.87 2.87 2.52 1.20 1.57 1.94 -3.05%
P/EPS 8.31 -55.78 -162.88 134.88 17.11 11.75 -51.45 -
EY 12.03 -1.79 -0.61 0.74 5.84 8.51 -1.94 -
DY 3.09 4.00 2.33 1.72 1.83 1.46 1.43 13.69%
P/NAPS 0.27 0.12 0.28 0.37 0.27 0.33 0.37 -5.11%
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 28/02/07 28/02/06 28/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.88 0.60 0.76 1.10 1.02 1.30 1.45 -
P/RPS 1.75 4.64 2.53 2.39 1.12 1.49 2.01 -2.28%
P/EPS 9.03 -66.94 -143.94 127.91 16.01 11.15 -53.29 -
EY 11.07 -1.49 -0.69 0.78 6.25 8.97 -1.88 -
DY 2.84 3.33 2.63 1.82 1.96 1.54 1.38 12.77%
P/NAPS 0.29 0.15 0.24 0.35 0.26 0.32 0.38 -4.40%

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