[PARKWD] YoY TTM Result on 30-Jun-2004 [#4]

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	143,108	136,862	124,673	116,198	94,021	97,822	74,273	10.60%
YoY %	4.56%	9.78%	7.29%	23.59%	-3.89%	31.71%	-	-
Horiz. %	192.68%	184.27%	167.86%	156.45%	126.59%	131.71%	100.00%	-
PBT	2,444	4,731	6,290	11,136	6,727	52	-6,176	-
YoY %	-48.34%	-24.79%	-43.52%	65.54%	12,836.54%	100.84%	-	-
Horiz. %	-39.57%	-76.60%	-101.85%	-180.31%	-108.92%	-0.84%	100.00%	-
Tax	-824	-1,662	-1,257	-3,231	-2,515	-108	6,176	-
YoY %	50.42%	-32.22%	61.10%	-28.47%	-2,228.70%	-101.75%	-	-
Horiz. %	-13.34%	-26.91%	-20.35%	-52.32%	-40.72%	-1.75%	100.00%	-
NP	1,620	3,069	5,033	7,905	4,212	-56	0	-
YoY %	-47.21%	-39.02%	-36.33%	87.68%	7,621.43%	0.00%	-	-
Horiz. %	-2,892.86%	-5,480.36%	-8,987.50%	-14,116.07%	-7,521.43%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,620	3,069	5,033	7,905	4,212	-56	-6,178	-
YoY %	-47.21%	-39.02%	-36.33%	87.68%	7,621.43%	99.09%	-	-
Horiz. %	-26.22%	-49.68%	-81.47%	-127.95%	-68.18%	0.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.72%	35.13%	19.98%	29.01%	37.39%	207.69%	-	-
YoY %	-4.01%	75.83%	-31.13%	-22.41%	-82.00%	0.00%	-	-
Horiz. %	16.24%	16.91%	9.62%	13.97%	18.00%	100.00%	-	-
Total Cost	141,488	133,793	119,640	108,293	89,809	97,878	74,273	10.41%
YoY %	5.75%	11.83%	10.48%	20.58%	-8.24%	31.78%	-	-
Horiz. %	190.50%	180.14%	161.08%	145.80%	120.92%	131.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,656	92,796	95,309	92,449	89,937	67,419	67,572	4.44%
YoY %	-3.38%	-2.64%	3.09%	2.79%	33.40%	-0.23%	-	-
Horiz. %	132.68%	137.33%	141.05%	136.82%	133.10%	99.77%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	2,022	3,592	-	2,401	1,129	373	-	-
YoY %	-43.71%	0.00%	-	112.67%	202.68%	0.00%	-	-
Horiz. %	542.09%	963.00%	-	643.70%	302.68%	100.00%	-	-
Div Payout %	124.86%	117.05%	-	30.38%	26.81%	0.00%	-	-
YoY %	6.67%	0.00%	-	13.32%	0.00%	0.00%	-	-
Horiz. %	465.72%	436.59%	-	113.32%	100.00%	-	-	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	89,656	92,796	95,309	92,449	89,937	67,419	67,572	4.44%
YoY %	-3.38%	-2.64%	3.09%	2.79%	33.40%	-0.23%	-	-
Horiz. %	132.68%	137.33%	141.05%	136.82%	133.10%	99.77%	100.00%	-
NOSH	115,581	120,000	120,645	120,063	104,578	103,722	103,958	1.64%
YoY %	-3.68%	-0.53%	0.48%	14.81%	0.83%	-0.23%	-	-
Horiz. %	111.18%	115.43%	116.05%	115.49%	100.60%	99.77%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	1.13%	2.24%	4.04%	6.80%	4.48%	-0.06%	0.00%	-
YoY %	-49.55%	-44.55%	-40.59%	51.79%	7,566.67%	0.00%	-	-
Horiz. %	-1,883.33%	-3,733.33%	-6,733.33%	-11,333.33%	-7,466.67%	100.00%	-	-
ROE	1.81%	3.31%	5.28%	8.55%	4.68%	-0.08%	-9.14%	-
YoY %	-45.32%	-37.31%	-38.25%	82.69%	5,950.00%	99.12%	-	-
Horiz. %	-19.80%	-36.21%	-57.77%	-93.54%	-51.20%	0.88%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	123.82	114.05	103.34	96.78	89.90	94.31	71.44	8.81%
YoY %	8.57%	10.36%	6.78%	7.65%	-4.68%	32.01%	-	-
Horiz. %	173.32%	159.64%	144.65%	135.47%	125.84%	132.01%	100.00%	-
EPS	1.40	2.56	4.17	6.58	4.03	-0.05	-5.94	-
YoY %	-45.31%	-38.61%	-36.63%	63.28%	8,160.00%	99.16%	-	-
Horiz. %	-23.57%	-43.10%	-70.20%	-110.77%	-67.85%	0.84%	100.00%	-
DPS	1.75	3.00	0.00	2.00	1.08	0.36	0.00	-
YoY %	-41.67%	0.00%	0.00%	85.19%	200.00%	0.00%	-	-
Horiz. %	486.11%	833.33%	0.00%	555.56%	300.00%	100.00%	-	-
NAPS	0.7757	0.7733	0.79	0.77	0.86	0.65	0.65	2.75%
YoY %	0.31%	-2.11%	2.60%	-10.47%	32.31%	0.00%	-	-
Horiz. %	119.34%	118.97%	121.54%	118.46%	132.31%	100.00%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 120,063
RPS	50.75	48.54	44.22	41.21	33.34	34.69	26.34	10.60%
YoY %	4.55%	9.77%	7.30%	23.61%	-3.89%	31.70%	-	-
Horiz. %	192.67%	184.28%	167.88%	156.45%	126.58%	131.70%	100.00%	-
EPS	0.57	1.09	1.78	2.80	1.49	-0.02	-2.19	-
YoY %	-47.71%	-38.76%	-36.43%	87.92%	7,550.00%	99.09%	-	-
Horiz. %	-26.03%	-49.77%	-81.28%	-127.85%	-68.04%	0.91%	100.00%	-
DPS	0.72	1.27	0.00	0.85	0.40	0.13	0.00	-
YoY %	-43.31%	0.00%	0.00%	112.50%	207.69%	0.00%	-	-
Horiz. %	553.85%	976.92%	0.00%	653.85%	307.69%	100.00%	-	-
NAPS	0.318	0.3291	0.338	0.3279	0.319	0.2391	0.2396	4.44%
YoY %	-3.37%	-2.63%	3.08%	2.79%	33.42%	-0.21%	-	-
Horiz. %	132.72%	137.35%	141.07%	136.85%	133.14%	99.79%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	29/12/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.50	0.67	0.56	0.70	0.47	0.53	0.63	-
P/RPS	0.40	0.59	0.54	0.72	0.52	0.56	0.88	-11.41%
YoY %	-32.20%	9.26%	-25.00%	38.46%	-7.14%	-36.36%	-	-
Horiz. %	45.45%	67.05%	61.36%	81.82%	59.09%	63.64%	100.00%	-
P/EPS	35.67	26.20	13.42	10.63	11.67	-981.66	-10.60	-
YoY %	36.15%	95.23%	26.25%	-8.91%	101.19%	-9,160.94%	-	-
Horiz. %	-336.51%	-247.17%	-126.60%	-100.28%	-110.09%	9,260.94%	100.00%	-
EY	2.80	3.82	7.45	9.41	8.57	-0.10	-9.43	-
YoY %	-26.70%	-48.72%	-20.83%	9.80%	8,670.00%	98.94%	-	-
Horiz. %	-29.69%	-40.51%	-79.00%	-99.79%	-90.88%	1.06%	100.00%	-
DY	3.50	4.48	0.00	2.86	2.30	0.68	0.00	-
YoY %	-21.88%	0.00%	0.00%	24.35%	238.24%	0.00%	-	-
Horiz. %	514.71%	658.82%	0.00%	420.59%	338.24%	100.00%	-	-
P/NAPS	0.64	0.87	0.71	0.91	0.55	0.82	0.97	-6.19%
YoY %	-26.44%	22.54%	-21.98%	65.45%	-32.93%	-15.46%	-	-
Horiz. %	65.98%	89.69%	73.20%	93.81%	56.70%	84.54%	100.00%	-

	31/12/07	31/12/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/02/07	18/08/05	24/08/04	28/08/03	14/08/02	27/08/01	-
Price	0.47	0.64	0.52	0.65	0.69	0.46	0.63	-
P/RPS	0.38	0.56	0.50	0.67	0.77	0.49	0.88	-12.10%
YoY %	-32.14%	12.00%	-25.37%	-12.99%	57.14%	-44.32%	-	-
Horiz. %	43.18%	63.64%	56.82%	76.14%	87.50%	55.68%	100.00%	-
P/EPS	33.53	25.02	12.46	9.87	17.13	-852.00	-10.60	-
YoY %	34.01%	100.80%	26.24%	-42.38%	102.01%	-7,937.74%	-	-
Horiz. %	-316.32%	-236.04%	-117.55%	-93.11%	-161.60%	8,037.74%	100.00%	-
EY	2.98	4.00	8.02	10.13	5.84	-0.12	-9.43	-
YoY %	-25.50%	-50.12%	-20.83%	73.46%	4,966.67%	98.73%	-	-
Horiz. %	-31.60%	-42.42%	-85.05%	-107.42%	-61.93%	1.27%	100.00%	-
DY	3.72	4.69	0.00	3.08	1.57	0.78	0.00	-
YoY %	-20.68%	0.00%	0.00%	96.18%	101.28%	0.00%	-	-
Horiz. %	476.92%	601.28%	0.00%	394.87%	201.28%	100.00%	-	-
P/NAPS	0.61	0.83	0.66	0.84	0.80	0.71	0.97	-6.88%
YoY %	-26.51%	25.76%	-21.43%	5.00%	12.68%	-26.80%	-	-
Horiz. %	62.89%	85.57%	68.04%	86.60%	82.47%	73.20%	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