[PARKWD] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	161,825	132,114	109,178	106,126	189,327	134,453	131,901	3.46%
YoY %	22.49%	21.01%	2.88%	-43.95%	40.81%	1.93%	-	-
Horiz. %	122.69%	100.16%	82.77%	80.46%	143.54%	101.93%	100.00%	-
PBT	-9,134	-7,878	-965	-19,209	20,648	3,647	-231	84.47%
YoY %	-15.94%	-716.37%	94.98%	-193.03%	466.16%	1,678.79%	-	-
Horiz. %	3,954.11%	3,410.39%	417.75%	8,315.58%	-8,938.53%	-1,578.79%	100.00%	-
Tax	216	1,369	-549	5,040	-4,793	-2,077	603	-15.71%
YoY %	-84.22%	349.36%	-110.89%	205.15%	-130.77%	-444.44%	-	-
Horiz. %	35.82%	227.03%	-91.04%	835.82%	-794.86%	-344.44%	100.00%	-
NP	-8,918	-6,509	-1,514	-14,169	15,855	1,570	372	-
YoY %	-37.01%	-329.92%	89.31%	-189.37%	909.87%	322.04%	-	-
Horiz. %	-2,397.31%	-1,749.73%	-406.99%	-3,808.87%	4,262.10%	422.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,918	-6,509	-1,514	-14,169	15,855	1,570	372	-
YoY %	-37.01%	-329.92%	89.31%	-189.37%	909.87%	322.04%	-	-
Horiz. %	-2,397.31%	-1,749.73%	-406.99%	-3,808.87%	4,262.10%	422.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	23.21%	56.95%	-	-
YoY %	-	-	-	-	-59.24%	0.00%	-	-
Horiz. %	-	-	-	-	40.76%	100.00%	-	-
Total Cost	170,743	138,623	110,692	120,295	173,472	132,883	131,529	4.44%
YoY %	23.17%	25.23%	-7.98%	-30.65%	30.54%	1.03%	-	-
Horiz. %	129.81%	105.39%	84.16%	91.46%	131.89%	101.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,674	78,048	83,476	87,772	102,635	88,989	91,805	2.20%
YoY %	34.11%	-6.50%	-4.89%	-14.48%	15.33%	-3.07%	-	-
Horiz. %	114.02%	85.01%	90.93%	95.61%	111.80%	96.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	838	2,888	2,022	1,800	1,792	-
YoY %	-	-	-70.98%	42.83%	12.33%	0.45%	-	-
Horiz. %	-	-	46.76%	161.16%	112.83%	100.45%	100.00%	-
Div Payout %	-	-	0.00%	0.00%	12.76%	114.65%	481.76%	-
YoY %	-	-	0.00%	0.00%	-88.87%	-76.20%	-	-
Horiz. %	-	-	0.00%	0.00%	2.65%	23.80%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	104,674	78,048	83,476	87,772	102,635	88,989	91,805	2.20%
YoY %	34.11%	-6.50%	-4.89%	-14.48%	15.33%	-3.07%	-	-
Horiz. %	114.02%	85.01%	90.93%	95.61%	111.80%	96.93%	100.00%	-
NOSH	113,419	113,459	113,727	116,470	115,867	115,932	119,476	-0.86%
YoY %	-0.04%	-0.24%	-2.36%	0.52%	-0.06%	-2.97%	-	-
Horiz. %	94.93%	94.96%	95.19%	97.48%	96.98%	97.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	-5.51%	-4.93%	-1.39%	-13.35%	8.37%	1.17%	0.28%	-
YoY %	-11.76%	-254.68%	89.59%	-259.50%	615.38%	317.86%	-	-
Horiz. %	-1,967.86%	-1,760.71%	-496.43%	-4,767.86%	2,989.29%	417.86%	100.00%	-
ROE	-8.52%	-8.34%	-1.81%	-16.14%	15.45%	1.76%	0.41%	-
YoY %	-2.16%	-360.77%	88.79%	-204.47%	777.84%	329.27%	-	-
Horiz. %	-2,078.05%	-2,034.15%	-441.46%	-3,936.59%	3,768.29%	429.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	142.68	116.44	96.00	91.12	163.40	115.98	110.40	4.36%
YoY %	22.54%	21.29%	5.36%	-44.24%	40.89%	5.05%	-	-
Horiz. %	129.24%	105.47%	86.96%	82.54%	148.01%	105.05%	100.00%	-
EPS	-7.86	-5.74	-1.33	-12.17	13.68	1.35	0.31	-
YoY %	-36.93%	-331.58%	89.07%	-188.96%	913.33%	335.48%	-	-
Horiz. %	-2,535.48%	-1,851.61%	-429.03%	-3,925.81%	4,412.90%	435.48%	100.00%	-
DPS	0.00	0.00	0.75	2.50	1.75	1.55	1.50	-
YoY %	0.00%	0.00%	-70.00%	42.86%	12.90%	3.33%	-	-
Horiz. %	0.00%	0.00%	50.00%	166.67%	116.67%	103.33%	100.00%	-
NAPS	0.9229	0.6879	0.734	0.7536	0.8858	0.7676	0.7684	3.09%
YoY %	34.16%	-6.28%	-2.60%	-14.92%	15.40%	-0.10%	-	-
Horiz. %	120.11%	89.52%	95.52%	98.07%	115.28%	99.90%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 116,470
RPS	57.39	46.85	38.72	37.64	67.14	47.68	46.78	3.46%
YoY %	22.50%	21.00%	2.87%	-43.94%	40.81%	1.92%	-	-
Horiz. %	122.68%	100.15%	82.77%	80.46%	143.52%	101.92%	100.00%	-
EPS	-3.16	-2.31	-0.54	-5.03	5.62	0.56	0.13	-
YoY %	-36.80%	-327.78%	89.26%	-189.50%	903.57%	330.77%	-	-
Horiz. %	-2,430.77%	-1,776.92%	-415.38%	-3,869.23%	4,323.08%	430.77%	100.00%	-
DPS	0.00	0.00	0.30	1.02	0.72	0.64	0.64	-
YoY %	0.00%	0.00%	-70.59%	41.67%	12.50%	0.00%	-	-
Horiz. %	0.00%	0.00%	46.88%	159.38%	112.50%	100.00%	100.00%	-
NAPS	0.3712	0.2768	0.296	0.3113	0.364	0.3156	0.3256	2.20%
YoY %	34.10%	-6.49%	-4.91%	-14.48%	15.34%	-3.07%	-	-
Horiz. %	114.00%	85.01%	90.91%	95.61%	111.79%	96.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.30	0.32	0.40	0.48	0.42	0.53	0.56	-
P/RPS	0.21	0.27	0.42	0.53	0.26	0.46	0.51	-13.73%
YoY %	-22.22%	-35.71%	-20.75%	103.85%	-43.48%	-9.80%	-	-
Horiz. %	41.18%	52.94%	82.35%	103.92%	50.98%	90.20%	100.00%	-
P/EPS	-3.82	-5.58	-30.05	-3.95	3.07	39.14	179.86	-
YoY %	31.54%	81.43%	-660.76%	-228.66%	-92.16%	-78.24%	-	-
Horiz. %	-2.12%	-3.10%	-16.71%	-2.20%	1.71%	21.76%	100.00%	-
EY	-26.21	-17.93	-3.33	-25.34	32.58	2.56	0.56	-
YoY %	-46.18%	-438.44%	86.86%	-177.78%	1,172.66%	357.14%	-	-
Horiz. %	-4,680.36%	-3,201.79%	-594.64%	-4,525.00%	5,817.86%	457.14%	100.00%	-
DY	0.00	0.00	1.87	5.21	4.17	2.93	2.68	-
YoY %	0.00%	0.00%	-64.11%	24.94%	42.32%	9.33%	-	-
Horiz. %	0.00%	0.00%	69.78%	194.40%	155.60%	109.33%	100.00%	-
P/NAPS	0.33	0.47	0.54	0.64	0.47	0.69	0.73	-12.38%
YoY %	-29.79%	-12.96%	-15.62%	36.17%	-31.88%	-5.48%	-	-
Horiz. %	45.21%	64.38%	73.97%	87.67%	64.38%	94.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	24/11/11	23/11/10	23/11/09	26/11/08	22/11/07	30/11/06	-
Price	0.31	0.34	0.41	0.47	0.31	0.49	0.73	-
P/RPS	0.22	0.29	0.43	0.52	0.19	0.42	0.66	-16.71%
YoY %	-24.14%	-32.56%	-17.31%	173.68%	-54.76%	-36.36%	-	-
Horiz. %	33.33%	43.94%	65.15%	78.79%	28.79%	63.64%	100.00%	-
P/EPS	-3.94	-5.93	-30.80	-3.86	2.27	36.18	234.46	-
YoY %	33.56%	80.75%	-697.93%	-270.04%	-93.73%	-84.57%	-	-
Horiz. %	-1.68%	-2.53%	-13.14%	-1.65%	0.97%	15.43%	100.00%	-
EY	-25.36	-16.87	-3.25	-25.88	44.14	2.76	0.43	-
YoY %	-50.33%	-419.08%	87.44%	-158.63%	1,499.28%	541.86%	-	-
Horiz. %	-5,897.67%	-3,923.26%	-755.81%	-6,018.60%	10,265.12%	641.86%	100.00%	-
DY	0.00	0.00	1.83	5.32	5.65	3.17	2.05	-
YoY %	0.00%	0.00%	-65.60%	-5.84%	78.23%	54.63%	-	-
Horiz. %	0.00%	0.00%	89.27%	259.51%	275.61%	154.63%	100.00%	-
P/NAPS	0.34	0.49	0.56	0.62	0.35	0.64	0.95	-15.72%
YoY %	-30.61%	-12.50%	-9.68%	77.14%	-45.31%	-32.63%	-	-
Horiz. %	35.79%	51.58%	58.95%	65.26%	36.84%	67.37%	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