[PARKWD] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -349.84%
YoY- 89.31%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 105,130 161,825 132,114 109,178 106,126 189,327 134,453 -4.01%
PBT -10,289 -9,134 -7,878 -965 -19,209 20,648 3,647 -
Tax 1,834 216 1,369 -549 5,040 -4,793 -2,077 -
NP -8,455 -8,918 -6,509 -1,514 -14,169 15,855 1,570 -
-
NP to SH -8,455 -8,918 -6,509 -1,514 -14,169 15,855 1,570 -
-
Tax Rate - - - - - 23.21% 56.95% -
Total Cost 113,585 170,743 138,623 110,692 120,295 173,472 132,883 -2.57%
-
Net Worth 96,385 104,674 78,048 83,476 87,772 102,635 88,989 1.33%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 838 2,888 2,022 1,800 -
Div Payout % - - - 0.00% 0.00% 12.76% 114.65% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,385 104,674 78,048 83,476 87,772 102,635 88,989 1.33%
NOSH 113,582 113,419 113,459 113,727 116,470 115,867 115,932 -0.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -8.04% -5.51% -4.93% -1.39% -13.35% 8.37% 1.17% -
ROE -8.77% -8.52% -8.34% -1.81% -16.14% 15.45% 1.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 92.56 142.68 116.44 96.00 91.12 163.40 115.98 -3.68%
EPS -7.44 -7.86 -5.74 -1.33 -12.17 13.68 1.35 -
DPS 0.00 0.00 0.00 0.75 2.50 1.75 1.55 -
NAPS 0.8486 0.9229 0.6879 0.734 0.7536 0.8858 0.7676 1.68%
Adjusted Per Share Value based on latest NOSH - 113,727
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.28 57.39 46.85 38.72 37.64 67.14 47.68 -4.01%
EPS -3.00 -3.16 -2.31 -0.54 -5.03 5.62 0.56 -
DPS 0.00 0.00 0.00 0.30 1.02 0.72 0.64 -
NAPS 0.3418 0.3712 0.2768 0.296 0.3113 0.364 0.3156 1.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.315 0.30 0.32 0.40 0.48 0.42 0.53 -
P/RPS 0.34 0.21 0.27 0.42 0.53 0.26 0.46 -4.90%
P/EPS -4.23 -3.82 -5.58 -30.05 -3.95 3.07 39.14 -
EY -23.63 -26.21 -17.93 -3.33 -25.34 32.58 2.56 -
DY 0.00 0.00 0.00 1.87 5.21 4.17 2.93 -
P/NAPS 0.37 0.33 0.47 0.54 0.64 0.47 0.69 -9.85%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 24/11/11 23/11/10 23/11/09 26/11/08 22/11/07 -
Price 0.31 0.31 0.34 0.41 0.47 0.31 0.49 -
P/RPS 0.33 0.22 0.29 0.43 0.52 0.19 0.42 -3.93%
P/EPS -4.16 -3.94 -5.93 -30.80 -3.86 2.27 36.18 -
EY -24.01 -25.36 -16.87 -3.25 -25.88 44.14 2.76 -
DY 0.00 0.00 0.00 1.83 5.32 5.65 3.17 -
P/NAPS 0.37 0.34 0.49 0.56 0.62 0.35 0.64 -8.72%

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