[PARKWD] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	148,046	118,040	117,582	147,966	153,800	136,897	117,178	3.97%
YoY %	25.42%	0.39%	-20.53%	-3.79%	12.35%	16.83%	-	-
Horiz. %	126.34%	100.74%	100.34%	126.27%	131.25%	116.83%	100.00%	-
PBT	-9,563	-6,181	-6,574	3,880	5,878	8,606	-8,397	2.18%
YoY %	-54.72%	5.98%	-269.43%	-33.99%	-31.70%	202.49%	-	-
Horiz. %	113.89%	73.61%	78.29%	-46.21%	-70.00%	-102.49%	100.00%	-
Tax	267	870	1,226	-473	-1,557	-2,758	2,511	-31.14%
YoY %	-69.31%	-29.04%	359.20%	69.62%	43.55%	-209.84%	-	-
Horiz. %	10.63%	34.65%	48.83%	-18.84%	-62.01%	-109.84%	100.00%	-
NP	-9,296	-5,311	-5,348	3,407	4,321	5,848	-5,886	7.90%
YoY %	-75.03%	0.69%	-256.97%	-21.15%	-26.11%	199.35%	-	-
Horiz. %	157.93%	90.23%	90.86%	-57.88%	-73.41%	-99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,296	-5,311	-5,348	3,407	4,321	5,848	-5,886	7.90%
YoY %	-75.03%	0.69%	-256.97%	-21.15%	-26.11%	199.35%	-	-
Horiz. %	157.93%	90.23%	90.86%	-57.88%	-73.41%	-99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	12.19%	26.49%	32.05%	-	-
YoY %	-	-	-	-53.98%	-17.35%	0.00%	-	-
Horiz. %	-	-	-	38.03%	82.65%	100.00%	-	-
Total Cost	157,342	123,351	122,930	144,559	149,479	131,049	123,064	4.17%
YoY %	27.56%	0.34%	-14.96%	-3.29%	14.06%	6.49%	-	-
Horiz. %	127.85%	100.23%	99.89%	117.47%	121.46%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,798	81,257	85,924	94,910	92,819	90,005	87,750	3.48%
YoY %	32.66%	-5.43%	-9.47%	2.25%	3.13%	2.57%	-	-
Horiz. %	122.85%	92.60%	97.92%	108.16%	105.78%	102.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	838	2,888	2,022	3,592	2,412	-
YoY %	-	-	-70.98%	42.83%	-43.71%	48.92%	-	-
Horiz. %	-	-	34.74%	119.73%	83.83%	148.92%	100.00%	-
Div Payout %	-	-	0.00%	84.77%	46.81%	61.43%	0.00%	-
YoY %	-	-	0.00%	81.09%	-23.80%	0.00%	-	-
Horiz. %	-	-	0.00%	137.99%	76.20%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	107,798	81,257	85,924	94,910	92,819	90,005	87,750	3.48%
YoY %	32.66%	-5.43%	-9.47%	2.25%	3.13%	2.57%	-	-
Horiz. %	122.85%	92.60%	97.92%	108.16%	105.78%	102.57%	100.00%	-
NOSH	114,193	114,077	113,928	115,392	115,777	118,055	120,206	-0.85%
YoY %	0.10%	0.13%	-1.27%	-0.33%	-1.93%	-1.79%	-	-
Horiz. %	95.00%	94.90%	94.78%	96.00%	96.32%	98.21%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	-6.28%	-4.50%	-4.55%	2.30%	2.81%	4.27%	-5.02%	-
YoY %	-39.56%	1.10%	-297.83%	-18.15%	-34.19%	185.06%	-	-
Horiz. %	125.10%	89.64%	90.64%	-45.82%	-55.98%	-85.06%	100.00%	-
ROE	-8.62%	-6.54%	-6.22%	3.59%	4.66%	6.50%	-6.71%	-
YoY %	-31.80%	-5.14%	-273.26%	-22.96%	-28.31%	196.87%	-	-
Horiz. %	128.46%	97.47%	92.70%	-53.50%	-69.45%	-96.87%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	129.64	103.47	103.21	128.23	132.84	115.96	97.48	4.86%
YoY %	25.29%	0.25%	-19.51%	-3.47%	14.56%	18.96%	-	-
Horiz. %	132.99%	106.14%	105.88%	131.54%	136.27%	118.96%	100.00%	-
EPS	-8.14	-4.66	-4.69	2.95	3.73	4.95	-4.90	8.81%
YoY %	-74.68%	0.64%	-258.98%	-20.91%	-24.65%	201.02%	-	-
Horiz. %	166.12%	95.10%	95.71%	-60.20%	-76.12%	-101.02%	100.00%	-
DPS	0.00	0.00	0.74	2.50	1.75	3.00	2.00	-
YoY %	0.00%	0.00%	-70.40%	42.86%	-41.67%	50.00%	-	-
Horiz. %	0.00%	0.00%	37.00%	125.00%	87.50%	150.00%	100.00%	-
NAPS	0.944	0.7123	0.7542	0.8225	0.8017	0.7624	0.73	4.37%
YoY %	32.53%	-5.56%	-8.30%	2.59%	5.15%	4.44%	-	-
Horiz. %	129.32%	97.58%	103.32%	112.67%	109.82%	104.44%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 115,392
RPS	52.50	41.86	41.70	52.48	54.55	48.55	41.56	3.96%
YoY %	25.42%	0.38%	-20.54%	-3.79%	12.36%	16.82%	-	-
Horiz. %	126.32%	100.72%	100.34%	126.28%	131.26%	116.82%	100.00%	-
EPS	-3.30	-1.88	-1.90	1.21	1.53	2.07	-2.09	7.90%
YoY %	-75.53%	1.05%	-257.02%	-20.92%	-26.09%	199.04%	-	-
Horiz. %	157.89%	89.95%	90.91%	-57.89%	-73.21%	-99.04%	100.00%	-
DPS	0.00	0.00	0.30	1.02	0.72	1.27	0.86	-
YoY %	0.00%	0.00%	-70.59%	41.67%	-43.31%	47.67%	-	-
Horiz. %	0.00%	0.00%	34.88%	118.60%	83.72%	147.67%	100.00%	-
NAPS	0.3823	0.2882	0.3047	0.3366	0.3292	0.3192	0.3112	3.48%
YoY %	32.65%	-5.42%	-9.48%	2.25%	3.13%	2.57%	-	-
Horiz. %	122.85%	92.61%	97.91%	108.16%	105.78%	102.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.31	0.40	0.49	0.30	0.38	0.69	0.54	-
P/RPS	0.24	0.39	0.47	0.23	0.29	0.60	0.55	-12.89%
YoY %	-38.46%	-17.02%	104.35%	-20.69%	-51.67%	9.09%	-	-
Horiz. %	43.64%	70.91%	85.45%	41.82%	52.73%	109.09%	100.00%	-
P/EPS	-3.81	-8.59	-10.44	10.16	10.18	13.93	-11.03	-16.22%
YoY %	55.65%	17.72%	-202.76%	-0.20%	-26.92%	226.29%	-	-
Horiz. %	34.54%	77.88%	94.65%	-92.11%	-92.29%	-126.29%	100.00%	-
EY	-26.26	-11.64	-9.58	9.84	9.82	7.18	-9.07	19.36%
YoY %	-125.60%	-21.50%	-197.36%	0.20%	36.77%	179.16%	-	-
Horiz. %	289.53%	128.34%	105.62%	-108.49%	-108.27%	-79.16%	100.00%	-
DY	0.00	0.00	1.50	8.33	4.61	4.35	3.70	-
YoY %	0.00%	0.00%	-81.99%	80.69%	5.98%	17.57%	-	-
Horiz. %	0.00%	0.00%	40.54%	225.14%	124.59%	117.57%	100.00%	-
P/NAPS	0.33	0.56	0.65	0.36	0.47	0.91	0.74	-12.58%
YoY %	-41.07%	-13.85%	80.56%	-23.40%	-48.35%	22.97%	-	-
Horiz. %	44.59%	75.68%	87.84%	48.65%	63.51%	122.97%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	23/05/11	27/05/10	27/05/09	29/05/08	24/05/07	31/05/06	-
Price	0.33	0.40	0.44	0.50	0.58	0.62	0.55	-
P/RPS	0.25	0.39	0.43	0.39	0.44	0.53	0.56	-12.56%
YoY %	-35.90%	-9.30%	10.26%	-11.36%	-16.98%	-5.36%	-	-
Horiz. %	44.64%	69.64%	76.79%	69.64%	78.57%	94.64%	100.00%	-
P/EPS	-4.05	-8.59	-9.37	16.93	15.54	12.52	-11.23	-15.61%
YoY %	52.85%	8.32%	-155.35%	8.94%	24.12%	211.49%	-	-
Horiz. %	36.06%	76.49%	83.44%	-150.76%	-138.38%	-111.49%	100.00%	-
EY	-24.67	-11.64	-10.67	5.91	6.43	7.99	-8.90	18.50%
YoY %	-111.94%	-9.09%	-280.54%	-8.09%	-19.52%	189.78%	-	-
Horiz. %	277.19%	130.79%	119.89%	-66.40%	-72.25%	-89.78%	100.00%	-
DY	0.00	0.00	1.67	5.00	3.02	4.84	3.64	-
YoY %	0.00%	0.00%	-66.60%	65.56%	-37.60%	32.97%	-	-
Horiz. %	0.00%	0.00%	45.88%	137.36%	82.97%	132.97%	100.00%	-
P/NAPS	0.35	0.56	0.58	0.61	0.72	0.81	0.75	-11.91%
YoY %	-37.50%	-3.45%	-4.92%	-15.28%	-11.11%	8.00%	-	-
Horiz. %	46.67%	74.67%	77.33%	81.33%	96.00%	108.00%	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