[PRKCORP] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 17.25%
YoY- 137.4%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 118,748 124,289 152,484 239,820 179,990 201,717 0 -100.00%
PBT 17,843 13,505 17,163 28,430 14,665 34,300 0 -100.00%
Tax -11,965 -9,704 -14,717 -15,753 -7,416 -9,199 0 -100.00%
NP 5,878 3,801 2,446 12,677 7,249 25,101 0 -100.00%
-
NP to SH 4,409 3,801 2,446 12,677 5,340 23,823 0 -100.00%
-
Tax Rate 67.06% 71.85% 85.75% 55.41% 50.57% 26.82% - -
Total Cost 112,870 120,488 150,038 227,143 172,741 176,616 0 -100.00%
-
Net Worth 314,541 313,540 294,308 289,100 267,134 263,807 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,999 3,248 2,801 1,399 1,403 - - -100.00%
Div Payout % 45.36% 85.47% 114.54% 11.04% 26.28% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 314,541 313,540 294,308 289,100 267,134 263,807 0 -100.00%
NOSH 99,854 100,493 70,073 70,000 69,930 69,975 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.95% 3.06% 1.60% 5.29% 4.03% 12.44% 0.00% -
ROE 1.40% 1.21% 0.83% 4.38% 2.00% 9.03% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 118.92 123.68 217.61 342.60 257.38 288.27 0.00 -100.00%
EPS 4.42 3.78 3.49 18.11 7.64 34.04 0.00 -100.00%
DPS 2.00 3.23 4.00 2.00 2.00 0.00 0.00 -100.00%
NAPS 3.15 3.12 4.20 4.13 3.82 3.77 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 118.75 124.29 152.48 239.82 179.99 201.72 0.00 -100.00%
EPS 4.41 3.80 2.45 12.68 5.34 23.82 0.00 -100.00%
DPS 2.00 3.25 2.80 1.40 1.40 0.00 0.00 -100.00%
NAPS 3.1454 3.1354 2.9431 2.891 2.6713 2.6381 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.65 0.95 1.20 1.45 1.22 2.93 0.00 -
P/RPS 0.55 0.77 0.55 0.42 0.47 1.02 0.00 -100.00%
P/EPS 14.72 25.12 34.38 8.01 15.98 8.61 0.00 -100.00%
EY 6.79 3.98 2.91 12.49 6.26 11.62 0.00 -100.00%
DY 3.08 3.40 3.33 1.38 1.64 0.00 0.00 -100.00%
P/NAPS 0.21 0.30 0.29 0.35 0.32 0.78 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 25/08/04 27/08/03 28/08/02 28/08/01 25/08/00 - -
Price 0.52 0.88 1.44 1.33 1.50 2.95 0.00 -
P/RPS 0.44 0.71 0.66 0.39 0.58 1.02 0.00 -100.00%
P/EPS 11.78 23.27 41.25 7.34 19.64 8.67 0.00 -100.00%
EY 8.49 4.30 2.42 13.62 5.09 11.54 0.00 -100.00%
DY 3.85 3.67 2.78 1.50 1.33 0.00 0.00 -100.00%
P/NAPS 0.17 0.28 0.34 0.32 0.39 0.78 0.00 -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

Post a Comment